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

Belivilla

, bangkok|Hyde Heritage Thonglor

฿28.5M฿360K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿360K/m²

District avg (2BR Villas)฿200K/m²

This property

Below avgAt avgAbove avg

Overpriced80% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿28.5M

Days on market: 0

Mar 27, 2026Listed

฿28.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿360K/m²

District avg฿116K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+211.3% vs district

+386.7% 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฿28.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-66881.04338820235/mo

Monthly Breakdown

Mortgage Payment-฿128K

Rental Income (after vacancy)+฿116K

Common Area Fee (79m² x ฿50)-฿4K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-9.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿54.8M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿18.6M

Down payment: ฿8.5M (30%)Loan: ฿19.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿424.6(Your property: +84752.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿8K	฿104	68m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿26K	฿311	82m²	2	rent
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿414	60m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿449	80m²	1	rent
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿449	77m²	2	sale
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿483	76m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿39K	฿621	63m²	2	rent
For rent and for sale 2 bedrooms condo in Khlong Toei, Bangkok	฿40K	฿621	62m²	2	sale
For rent 1 bed condo in Khlong Toei, Bangkok	฿42K	฿483	86m²	1	rent