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

Belivilla

, bangkok|Ivy Ratchada Verified across 2 data sources

฿5.1M฿79K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿79K/m²

District avg (2BR Villas)฿99K/m²

This property

Below avgAt avgAbove avg

Great Deal20% below market

Significantly below market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Ivy Ratchada

Selesai: 2007

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.1M

Days on market: 0

Mar 27, 2026Listed

฿5.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿79K/m²

District avg฿75K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.8% vs district

+2.2% 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฿5.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3752.9058737585383/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿32K

Common Area Fee (65m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿514.2605000000001

Investment Metrics

Annual ROI on Down Payment-2.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.7M

Total Rental Income (25yr)฿9.5M

Total Interest Paid฿3.4M

Down payment: ฿1.5M (30%)Loan: ฿3.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿300.4(Your property: +26234.6%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Huai Khwang, Bangkok	฿14K	฿242	50m²	1	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿15K	฿207	69m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿19K	฿276	65m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿21K	฿311	63m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿21K	฿311	62m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿21K	฿345	60m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿21K	฿311	62m²	2	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿21K	฿345	58m²	2	rent
For rent 1 bed apartment in Huai Khwang, Bangkok	฿23K	฿345	64m²	1	rent
For rent 2 bedrooms condo in Huai Khwang, Bangkok	฿23K	฿311	69m²	2	rent