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

Belivilla

, bangkok|Grand Park View Asoke

฿5.7M฿106K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿106K/m²

District avg (2BR Villas)฿143K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Grand Park View Asoke

Selesai: 2004

Fasilitas

parkingchildren areagymsauna

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.7M

Days on market: 0

Mar 27, 2026Listed

฿5.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿106K/m²

District avg฿126K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-16.0% vs district

+48.4% 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฿5.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿29K/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿68K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿571.2959

Investment Metrics

Annual ROI on Down Payment20.5%

Break-even Period4.9 years

Total Cost (25yr)฿11.6M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿3.7M

Down payment: ฿1.7M (30%)Loan: ฿4.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿479.9(Your property: +21941.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿18K	฿449	40m²	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 2 bedrooms condo in Watthana, Bangkok	฿24K	฿380	63m²	2	rent
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿587	40m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿552	44m²	1	rent
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	62m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿621	42m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿518	50m²	2	rent