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

Belivilla

, bangkok|Ideo Mobi Phayathai

฿7.4M฿142K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿142K/m²

District avg (2BR Villas)฿178K/m²

This property

Below avgAt avgAbove avg

Great Deal20% below market

Significantly below market for 2BR Villas in

Kamar Tidur

52 m²

m²

Proyek: Ideo Mobi Phayathai

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿7.4M

Days on market: 0

Mar 27, 2026Listed

฿7.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿142K/m²

District avg฿143K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

FAIR PRICE-0.3% vs district

+100.1% 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฿7.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-30891.397957671787/mo

Monthly Breakdown

Mortgage Payment-฿33K

Rental Income (after vacancy)+฿18K

Common Area Fee (52m² x ฿50)-฿3K

Maintenance-฿12K

Insurance + Tax-฿739.6455000000001

Investment Metrics

Annual ROI on Down Payment-16.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.7M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿4.8M

Down payment: ฿2.2M (30%)Loan: ฿5.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿365.9(Your property: +38765.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿16K	฿311	50m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿311	48m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿17K	฿311	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿18K	฿345	49m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿19K	฿483	39m²	-	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	55m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	53m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿20K	฿380	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿345	60m²	1	rent