ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|Villa Rachatewi
฿11.5M฿165K/m²
56
Price Analysis
This property฿165K/m²
District avg (1BR Condos)฿226K/m²
This property
Below avgAt avgAbove avg
Great Deal27% below market
Significantly below market for 1BR Condos in
1
Kamar Tidur
2
Kamar Mandi
Proyek: Villa Rachatewi
Selesai: 2008
Fasilitas
parkingchildren areagardengym
Price History
-99.7%over 8 months
Property Timeline
TodayActive
฿11.5M
Days on market: 4
Mar 22, 2026Listed
฿11.5M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿11.5M
Days on market: 4
Mar 22, 2026Price Reduced ▼
฿32K → ฿40K (-99.7%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿30K → ฿32K (-99.7%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿13.4M → ฿30K (-99.7%)
Source: Market Data
Mar 22, 2026Price Increased ▲
฿12.6M → ฿13.4M (+16.5%)
Source: Market Data
Mar 22, 2026Price Increased ▲
฿11.2M → ฿12.6M (+9.2%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿12.2M → ฿11.2M (-2.8%)
Source: Market Data
Mar 22, 2026Price Increased ▲
฿11.5M → ฿12.2M (+5.5%)
Source: Market Data
Mar 22, 2026Listed
฿11.5M
Source: Market Data
Location & Nearby Schools
Price Analysis
This property฿165K/m²
District avg฿153K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
ABOVE MARKET+7.3% vs district
+37.8% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿11.5M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
฿-61853.86781864528/mo
Monthly Breakdown
Mortgage Payment-฿52K
Rental Income (after vacancy)+฿14K
Common Area Fee (70m² x ฿50)-฿4K
Maintenance-฿19K
Insurance + Tax-฿1K
Investment Metrics
Annual ROI on Down Payment-21.5%
Break-even PeriodN/A (negative cash flow)
Total Cost (25yr)฿22.8M
Total Rental Income (25yr)฿4.2M
Total Interest Paid฿7.5M
Down payment: ฿3.5M (30%)Loan: ฿8.1M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿352.3(Your property: +46660.7%)
| Property | Price | Price/m² | Area | Beds | Type |
|---|---|---|---|---|---|
| For rent studio condo in Ratchathewi, Bangkok | ฿16K | ฿311 | 50m² | - | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿17K | ฿311 | 52m² | 2 | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿19K | ฿345 | 53m² | 2 | rent |
| For rent 1 bed condo in Ratchathewi, Bangkok | ฿21K | ฿345 | 60m² | 1 | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿23K | ฿311 | 70m² | 2 | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿23K | ฿449 | 50m² | 2 | rent |
| For rent 1 bed condo in Ratchathewi, Bangkok | ฿26K | ฿380 | 65m² | 1 | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿26K | ฿311 | 78m² | 2 | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿26K | ฿380 | 65m² | 2 | rent |
| For rent 2 bedrooms condo in Ratchathewi, Bangkok | ฿29K | ฿380 | 75m² | 2 | rent |
This is market data from public sources. No agent contact is available for this listing.
Interested in properties like this?
Browse our verified listingsSekolah Terdekat
NIST International School
IB
฿700K – ฿1.1M/yr
4.7
