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

Belivilla

, bangkok|Bay View

฿6.1M฿46K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿46K/m²

District avg (2BR Villas)฿79K/m²

This property

Below avgAt avgAbove avg

Great Deal42% below market

Significantly below market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Bay View

Selesai: 2007

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿6.1M

Days on market: 0

Mar 27, 2026Listed

฿6.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿46K/m²

District avg฿51K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

UNDERPRICED-10.2% vs district

-39.0% 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฿6.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿53K

Common Area Fee (134m² x ฿50)-฿7K

Maintenance-฿10K

Insurance + Tax-฿613.7274

Investment Metrics

Annual ROI on Down Payment4.8%

Break-even Period20.8 years

Total Cost (25yr)฿13.6M

Total Rental Income (25yr)฿15.8M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿290(Your property: +15686.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bang Lamung, Chonburi	฿30K	฿276	99m²	1	rent
For rent 2 bedrooms condo in Bang Lamung, Chonburi	฿30K	฿276	100m²	2	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿32K	฿311	102m²	1	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿32K	฿311	95m²	1	rent
For rent 1 bed condo in Bang Lamung, Chonburi	฿34K	฿276	112m²	1	rent
For sale and for rent 2 bedrooms condo in Bang Lamung, Chonburi	฿34K	฿311	105m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿37K	฿311	115m²	2	sale
For rent 1 bed condo in Bang Lamung, Chonburi	฿37K	฿276	127m²	1	rent
For sale and for rent 2 bedrooms condo in Bang Lamung, Chonburi	฿42K	฿276	153m²	2	sale
For sale and for rent 3 bedrooms condo in Bang Lamung, Chonburi	฿48K	฿276	167m²	3	sale