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

Belivilla

, bangkok|Chalermnit Art De Maison

฿23.4M฿289K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿289K/m²

District avg (2BR Villas)฿143K/m²

This property

Below avgAt avgAbove avg

Overpriced102% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Chalermnit Art De Maison

Selesai: 2020

Fasilitas

parkingconciergegardengym

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿23.4M

Days on market: 0

Mar 27, 2026Listed

฿23.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿289K/m²

District avg฿126K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+129.9% vs district

+312.1% 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฿23.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-83397.49593411275/mo

Monthly Breakdown

Mortgage Payment-฿106K

Rental Income (after vacancy)+฿68K

Common Area Fee (81m² x ฿50)-฿4K

Maintenance-฿39K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-14.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿45.4M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿15.3M

Down payment: ฿7.0M (30%)Loan: ฿16.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.3(Your property: +75416.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	62m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿24K	฿380	63m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For sale and for rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿449	59m²	2	rent
For rent and for sale 1 bed condo in Watthana, Bangkok	฿26K	฿380	64m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿345	70m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿449	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿414	64m²	1	rent