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

Belivilla

, bangkok|COBE Ratchada-Rama 9 Verified across 2 data sources

฿3.2M฿130K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿130K/m²

District avg (1BR Villas)฿101K/m²

This property

Below avgAt avgAbove avg

Overpriced29% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: COBE Ratchada-Rama 9

Selesai: 2025

Fasilitas

conciergegymoffice roomsecurity and swimming pool

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿3.2M

Days on market: 0

Mar 27, 2026Listed

฿3.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿130K/m²

District avg฿91K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+43.3% vs district

+79.1% 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฿3.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿263K/mo

Monthly Breakdown

Mortgage Payment-฿15K

Rental Income (after vacancy)+฿284K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿324.852

Investment Metrics

Annual ROI on Down Payment323.6%

Break-even Period0.3 years

Total Cost (25yr)฿6.5M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿2.1M

Down payment: ฿975K (30%)Loan: ฿2.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿21K(Your property: +527.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Huai Khwang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Mueang Phuket, Phuket	฿11K	฿414	24m²	1	rent
For rent studio condo in Mueang Phuket, Phuket	฿13K	฿414	30m²	-	rent
For rent studio condo in Huai Khwang, Bangkok	฿13K	฿380	32m²	-	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿13K	฿380	32m²	1	rent
For rent 1 bed condo in Mueang Phuket, Phuket	฿19K	฿621	30m²	1	rent
For sale and for rent studio condo in Huai Khwang, Bangkok	฿20K	฿794	25m²	-	rent
For sale 1 bed condo in Huai Khwang, Bangkok	฿1.9M	฿61K	31m²	1	sale
For sale studio condo in Mueang Phuket, Phuket	฿2.1M	฿71K	30m²	-	sale
For sale studio condo in Mueang Phuket, Phuket	฿2.2M	฿72K	30m²	-	sale

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

Buy

The New Concept Pool Villa Garden

฿402.1M

28 19200m²