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

Belivilla

, bangkok|Bussarakam Place

฿18.0M฿45K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿45K/m²

District avg (6BR Villas)฿73K/m²

This property

Below avgAt avgAbove avg

Great Deal39% below market

Significantly below market for 6BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Bussarakam Place

Selesai: 2008

Fasilitas

parking and tennis court

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿18.0M

Days on market: 0

Mar 27, 2026Listed

฿18.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿45K/m²

District avg฿45K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

FAIR PRICE-0.6% vs district

-38.0% 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฿18.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-102318.85478160366/mo

Monthly Breakdown

Mortgage Payment-฿81K

Rental Income (after vacancy)+฿31K

Common Area Fee (400m² x ฿50)-฿20K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿39.9M

Total Rental Income (25yr)฿9.2M

Total Interest Paid฿11.7M

Down payment: ฿5.4M (30%)Loan: ฿12.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿466(Your property: +9539.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 5 bedrooms villa in Chatuchak, Bangkok	฿159K	฿414	380m²	5	rent
For rent 6 bedrooms house in Chatuchak, Bangkok	฿212K	฿518	400m²	6	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Bussarakam Place

฿159K

5 380m²

Rent