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

Belivilla

, bangkok|Hyde Heritage Thonglor Verified across 2 data sources

฿70.9M฿521K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿521K/m²

District avg (3BR Villas)฿207K/m²

This property

Below avgAt avgAbove avg

Overpriced152% above market

Significantly above market for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿70.9M

Days on market: 0

Mar 27, 2026Listed

฿70.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿521K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+529.2% vs district

+628.6% 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฿70.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-325754.0613127784/mo

Monthly Breakdown

Mortgage Payment-฿320K

Rental Income (after vacancy)+฿126K

Common Area Fee (136m² x ฿50)-฿7K

Maintenance-฿118K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-18.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿135.5M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿46.3M

Down payment: ฿21.3M (30%)Loan: ฿49.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿438.3(Your property: +118827.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong Toei, Bangkok	฿42K	฿380	108m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿42K	฿311	125m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿345	128m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿414	121m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿414	126m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿58K	฿483	113m²	2	rent
For rent 2 bedrooms apartment in Khlong Toei, Bangkok	฿63K	฿345	170m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿69K	฿518	129m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿74K	฿759	96m²	2	rent