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

Belivilla

, bangkok|M Phayathai

฿8.2M฿186K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿186K/m²

District avg (1BR Villas)฿174K/m²

This property

Below avgAt avgAbove avg

Slightly Above7% above market

Above market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: M Phayathai

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿8.2M

Days on market: 0

Mar 27, 2026Listed

฿8.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿186K/m²

District avg฿143K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+30.7% vs district

+156.0% 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฿8.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35539.1502166453/mo

Monthly Breakdown

Mortgage Payment-฿37K

Rental Income (after vacancy)+฿18K

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿14K

Insurance + Tax-฿820.0649999999999

Investment Metrics

Annual ROI on Down Payment-17.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.1M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿5.4M

Down payment: ฿2.5M (30%)Loan: ฿5.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿348.7(Your property: +53346.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿10K	฿276	34m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿10K	฿311	32m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿13K	฿345	36m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿449	35m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿311	48m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿16K	฿311	50m²	-	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