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

Belivilla

, bangkok|Raintree Villa

฿11.9M฿158K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿158K/m²

District avg (Villas)฿83K/m²

This property

Below avgAt avgAbove avg

Overpriced90% above market

Significantly above market for Villas in

75 m²

m²

—

Lantai

Fasilitas

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿11.9M

Days on market: 5

Mar 21, 2026Listed

฿11.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿158K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+57.3% vs district

+32.2% 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฿11.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-34968.0945674081/mo

Monthly Breakdown

Mortgage Payment-฿53K

Rental Income (after vacancy)+฿43K

Common Area Fee (75m² x ฿50)-฿4K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-11.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿23.4M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿7.7M

Down payment: ฿3.6M (30%)Loan: ฿8.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿11K(Your property: +1387.0%)

Property	Price	Price/m²	Area	Beds	Type
Raintree Villa — 3BR, 88 sqm	฿30K	฿310.5	88m²	-	rent
Raintree Villa — 2BR, 83 sqm	฿32K	฿379.5	83m²	-	rent
Raintree Villa — 2BR, 83 sqm	฿32K	฿379.5	83m²	-	rent
Raintree Villa — 2BR, 81 sqm	฿32K	฿379.5	81m²	-	rent
Raintree Villa — 2BR, 75 sqm	฿33K	฿414	75m²	-	rent
Raintree Villa — 2BR, 79 sqm	฿1.3M	฿16K	79m²	-	sale
Raintree Villa — 2BR, 73 sqm	฿1.6M	฿22K	73m²	-	sale
Raintree Villa — 2BR, 74 sqm	฿1.7M	฿23K	74m²	-	sale
Raintree Villa — 3BR, 86 sqm	฿1.7M	฿20K	86m²	-	sale
Raintree Villa — 2BR, 75 sqm	฿1.7M	฿23K	75m²	-	sale