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

Beliapartment

, bangkok|Highgrove Villas

฿26.4M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (6BR Apartments)฿43K/m²

This property

Below avgAt avgAbove avg

Overpriced90% above market

Significantly above market for 6BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Highgrove Villas

Selesai: 2026

Fasilitas

parkinggarden and security

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿26.4M

Days on market: 0

Mar 27, 2026Listed

฿26.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿82K/m²

District avg฿83K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.1% vs district

+12.6% 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฿26.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-55767.40436973431/mo

Monthly Breakdown

Mortgage Payment-฿119K

Rental Income (after vacancy)+฿126K

Common Area Fee (322m² x ฿50)-฿16K

Maintenance-฿44K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-8.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿54.5M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿17.2M

Down payment: ฿7.9M (30%)Loan: ฿18.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +1112.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿27K	฿69	304m²	3	rent
For rent and for sale 3 bedrooms house in Bang Lamung, Chonburi	฿42K	฿173	232m²	3	sale
For rent and for sale 4 bedrooms house in Bang Lamung, Chonburi	฿50K	฿138	294m²	4	sale
For rent 3 bedrooms villa in Bang Lamung, Chonburi	฿51K	฿207	242m²	3	rent
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿79K	฿311	250m²	3	rent
For rent 4 bedrooms house in Bang Lamung, Chonburi	฿85K	฿242	350m²	4	rent
For sale 4 bedrooms house in Bang Lamung, Chonburi	฿138K	฿345	375m²	4	sale
For sale 2 bedrooms retail Space in Mueang Chiang Mai, Chiang Mai	฿2.7M	฿8K	336m²	2	sale
For sale 3 bedrooms house in Bang Lamung, Chonburi	฿7.8M	฿24K	323m²	3	sale
For rent and for sale 3 bedrooms house in Bang Lamung, Chonburi	฿7.8M	฿34K	232m²	3	sale