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

Belihouse

, bangkok|Independent

฿6.3M฿10K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿10K/m²

District avg (3BR Houses)฿27K/m²

This property

Below avgAt avgAbove avg

Great Deal63% below market

Significantly below market for 3BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Independent

Selesai: 2019

Fasilitas

swimming poolpoolgymfitness

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿6.3M

Days on market: 0

Mar 27, 2026Listed

฿6.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿10K/m²

District avg฿59K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

GREAT DEAL-82.8% vs district

-87.3% 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฿6.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿99K/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿169K

Common Area Fee (616m² x ฿50)-฿31K

Maintenance-฿10K

Insurance + Tax-฿625

Investment Metrics

Annual ROI on Down Payment63.1%

Break-even Period1.6 years

Total Cost (25yr)฿21.0M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿4.1M

Down payment: ฿1.9M (30%)Loan: ฿4.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: +138.8%)

Property	Price	Price/m²	Area	Beds	Type
2-BR House, Chon Buri (Pattaya)	฿25K	฿31	800m²	2	rent
6-BR House, Chon Buri (Pattaya)	฿85K	฿165	515m²	6	rent
4-BR House, Chon Buri (Pattaya)	฿90K	฿114	788m²	4	rent
1-BR House, Prachuap Khiri Khan	฿2.2M	฿3K	744m²	1	sale
3-BR House, Prachuap Khiri Khan	฿2.9M	฿5K	536m²	3	sale
4-BR House, Prachuap Khiri Khan	฿3.0M	฿5K	568m²	4	sale
Loss Sell! 1.5M Off, New House 198sqw, 6-Car Park, Near Main Road, Ready to move, Free Transfer, Prachuap Khiri Khan	฿3.5M	฿4K	792m²	3	sale
2-BR House, Prachuap Khiri Khan	฿4.0M	฿8K	532m²	2	sale
3-BR House, Prachuap Khiri Khan	฿4.9M	฿6K	800m²	3	sale
3-BR House, Prachuap Khiri Khan	฿5.2M	฿10K	496m²	3	sale