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

Belivilla

, bangkok|Chalermnit Art De Maison

฿15.3M฿313K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿313K/m²

District avg (1BR Villas)฿148K/m²

This property

Below avgAt avgAbove avg

Overpriced111% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Chalermnit Art De Maison

Selesai: 2020

Fasilitas

parkingconciergegardengym

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿15.3M

Days on market: 0

Mar 27, 2026Listed

฿15.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿313K/m²

District avg฿126K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+148.5% vs district

+344.7% 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฿15.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-30855.04623394502/mo

Monthly Breakdown

Mortgage Payment-฿69K

Rental Income (after vacancy)+฿68K

Common Area Fee (49m² x ฿50)-฿2K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-8.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿29.6M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿10.0M

Down payment: ฿4.6M (30%)Loan: ฿10.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿486.8(Your property: +64173.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿15K	฿414	35m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿16K	฿449	35m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿18K	฿449	40m²	1	rent
For rent studio condo in Watthana, Bangkok	฿18K	฿483	35m²	-	rent
For rent 1 bed condo in Watthana, Bangkok	฿19K	฿518	35m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿21K	฿414	51m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿22K	฿518	41m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿23K	฿656	35m²	1	rent
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	62m²	1	rent
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿587	40m²	1	rent