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

Belivilla

, bangkok|Hyde Heritage Thonglor

฿29.6M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿29.6M

Days on market: 0

Mar 27, 2026Listed

฿29.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿0/m²

District avg฿116K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿29.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-71670.48279677864/mo

Monthly Breakdown

Mortgage Payment-฿134K

Rental Income (after vacancy)+฿116K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿49K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-9.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿56.2M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿19.3M

Down payment: ฿8.9M (30%)Loan: ฿20.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿628.2(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿12K	฿380	30m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿17K	฿621	26m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿19K	฿518	36m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿21K	฿656	32m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿21K	฿552	37m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿23K	฿656	35m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿23K	฿690	33m²	1	rent
For rent and for sale 1 bed condo in Khlong Toei, Bangkok	฿24K	฿759	32m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿26K	฿725	36m²	2	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿725	35m²	1	rent