ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belivilla

, bangkok|Bay View

฿3.5M฿50K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿50K/m²

District avg (1BR Villas)฿77K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Bay View

Selesai: 2007

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿3.5M

Days on market: 0

Mar 27, 2026Listed

฿3.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿50K/m²

District avg฿51K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

FAIR PRICE-2.4% vs district

-35.1% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿3.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿27K/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿53K

Common Area Fee (70m² x ฿50)-฿4K

Maintenance-฿6K

Insurance + Tax-฿348.1326

Investment Metrics

Annual ROI on Down Payment31.3%

Break-even Period3.2 years

Total Cost (25yr)฿7.6M

Total Rental Income (25yr)฿15.8M

Total Interest Paid฿2.3M

Down payment: ฿1.0M (30%)Loan: ฿2.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿393.5(Your property: +12534.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bang Lamung, Chonburi	฿16K	฿276	56m²	1	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿16K	฿207	72m²	1	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿18K	฿276	59m²	1	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿21K	฿242	81m²	2	rent
For sale and for rent 2 bedrooms condo in Bang Lamung, Chonburi	฿26K	฿483	52m²	2	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿30K	฿518	55m²	1	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿30K	฿380	75m²	2	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿31K	฿483	61m²	2	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿32K	฿345	90m²	1	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿63K	฿725	85m²	2	rent