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

Beliapartment

, bangkok|Highgrove Villas

฿21.1M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (5BR Apartments)฿41K/m²

This property

Below avgAt avgAbove avg

Good Value10% below market

Below market average for 5BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Highgrove Villas

Selesai: 2026

Fasilitas

parkinggarden and security

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿21.1M

Days on market: 0

Mar 27, 2026Listed

฿21.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿116K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-67.7% vs district

-49.6% 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฿21.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-44970.637445181004/mo

Monthly Breakdown

Mortgage Payment-฿95K

Rental Income (after vacancy)+฿116K

Common Area Fee (564m² x ฿50)-฿28K

Maintenance-฿35K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-8.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿48.2M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿13.8M

Down payment: ฿6.3M (30%)Loan: ฿14.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +411.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿85K	฿104	650m²	3	rent
For rent and for sale 5 bedrooms house in Bang Lamung, Chonburi	฿106K	฿242	420m²	5	sale
For rent 4 bedrooms house in Bang Lamung, Chonburi	฿106K	฿207	450m²	4	rent
For rent 5 bedrooms house in Bang Lamung, Chonburi	฿127K	฿207	548m²	5	rent
For rent and for sale 5 bedrooms house in Bang Lamung, Chonburi	฿159K	฿276	564m²	5	sale
For rent and for sale 5 bedrooms house in Bang Lamung, Chonburi	฿190K	฿380	489m²	5	sale
For rent and for sale 5 bedrooms house in Bang Lamung, Chonburi	฿190K	฿380	474m²	5	sale
For sale 3 bedrooms house in Bang Lamung, Chonburi	฿8.3M	฿14K	608m²	3	sale
For sale 3 bedrooms villa in Bang Lamung, Chonburi	฿11.4M	฿29K	400m²	3	sale
For sale 5 bedrooms villa in Bang Lamung, Chonburi	฿11.6M	฿29K	400m²	5	sale