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

Belivilla

, bangkok|Kave Town Island

฿2.5M฿85K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿85K/m²

District avg (1BR Villas)฿60K/m²

This property

Below avgAt avgAbove avg

Overpriced41% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Kave Town Island

Selesai: 2024

Fasilitas

parkingconciergegardengym

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.5M

Days on market: 0

Mar 27, 2026Listed

฿2.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿85K/m²

District avg฿35K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+142.5% vs district

+14.1% 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฿2.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿15K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿32K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿245.49169999999998

Investment Metrics

Annual ROI on Down Payment25.2%

Break-even Period4.0 years

Total Cost (25yr)฿5.1M

Total Rental Income (25yr)฿9.7M

Total Interest Paid฿1.6M

Down payment: ฿736K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿290.2(Your property: +29062.3%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent studio condo in Thanyaburi, Pathum Thani	฿5K	฿173	26m²	-	rent
For rent and for sale 1 bed condo in Thanyaburi, Pathum Thani	฿5K	฿173	26m²	1	rent
For rent 1 bed condo in Khlong Luang, Pathum Thani	฿5K	฿173	26m²	1	rent
For rent studio apartment in Phra Khanong, Bangkok	฿8K	฿311	24m²	-	rent
For rent 1 bed condo in Mueang Pathum Thani, Pathum Thani	฿8K	฿311	26m²	1	rent
For sale and for rent 1 bed condo in Mueang Pathum Thani, Pathum Thani	฿8K	฿276	28m²	1	rent
For rent 1 bed condo in Thanyaburi, Pathum Thani	฿10K	฿345	27m²	1	rent
For sale and for rent 1 bed condo in Thanyaburi, Pathum Thani	฿10K	฿311	31m²	1	rent
For rent studio apartment in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For rent 1 bed condo in Khlong Luang, Pathum Thani	฿12K	฿518	22m²	1	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

Attitude BU Condominium

฿13K

1 31m²