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

Belivilla

, bangkok|Lutino Condominium

฿1.3M฿49K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿49K/m²

District avg (1BR Villas)฿51K/m²

This property

Below avgAt avgAbove avg

Fair Price5% below market

At market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Lutino Condominium

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.3M

Days on market: 0

Mar 27, 2026Listed

฿1.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿49K/m²

District avg฿28K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+73.4% vs district

-32.6% 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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿71K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿80K

Common Area Fee (26m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿126.8738

Investment Metrics

Annual ROI on Down Payment222.9%

Break-even Period0.4 years

Total Cost (25yr)฿2.8M

Total Rental Income (25yr)฿24.0M

Total Interest Paid฿829K

Down payment: ฿381K (30%)Loan: ฿888K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿9K(Your property: +461.1%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent studio condo in Mueang Nonthaburi, Nonthaburi	฿4K	฿138	30m²	-	rent
For sale and for rent 1 bed condo in Mueang Nonthaburi, Nonthaburi	฿7K	฿311	22m²	1	rent
For rent 1 bed condo in Pak Kret, Nonthaburi	฿9K	฿276	32m²	1	rent
For rent 1 bed condo in Mueang Nonthaburi, Nonthaburi	฿9K	฿311	28m²	1	rent
For rent studio condo in Mueang Nonthaburi, Nonthaburi	฿11K	฿311	31m²	-	rent
For rent studio condo in Pak Kret, Nonthaburi	฿16K	฿518	30m²	-	rent
For rent studio apartment in Sathon, Bangkok	฿23K	฿1K	22m²	-	rent
For rent 2 bedrooms condo in Pak Kret, Nonthaburi	฿53K	฿0	30m²	2	rent
For rent 3 bedrooms apartment in Pathum Wan, Bangkok	฿74K	฿0	30m²	3	rent
Zeen Condo Ngamwongwan31	฿84K	฿84K	30m²	-	sale