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

Belivilla

, bangkok|Miracle Hua Hin Condo

฿7.0M฿111K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿111K/m²

District avg (2BR Villas)฿77K/m²

This property

Below avgAt avgAbove avg

Overpriced45% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Miracle Hua Hin Condo

Selesai: 2016

Fasilitas

parkingchildren areaconciergegym

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿7.0M

Days on market: 0

Mar 27, 2026Listed

฿7.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿111K/m²

District avg฿62K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+80.2% vs district

+51.0% 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฿7.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-14604.259428999347/mo

Monthly Breakdown

Mortgage Payment-฿32K

Rental Income (after vacancy)+฿33K

Common Area Fee (63m² x ฿50)-฿3K

Maintenance-฿12K

Insurance + Tax-฿701.4471000000001

Investment Metrics

Annual ROI on Down Payment-8.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.2M

Total Rental Income (25yr)฿9.8M

Total Interest Paid฿4.6M

Down payment: ฿2.1M (30%)Loan: ฿4.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +2134.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Cha Am, Phetchaburi	฿8K	฿138	54m²	1	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿21K	฿345	61m²	2	rent
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿26K	฿449	57m²	2	rent
For sale and for rent 1 bed condo in Cha Am, Phetchaburi	฿27K	฿518	52m²	1	rent
For rent and for sale 2 bedrooms condo in Cha Am, Phetchaburi	฿37K	฿449	78m²	2	sale
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿621	76m²	2	sale
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿725	65m²	2	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿58K	฿759	76m²	2	sale
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿58K	฿725	80m²	2	rent
For sale 2 bedrooms condo in Cha Am, Phetchaburi	฿2.8M	฿45K	61m²	2	sale

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

Bangkhen City Mansion

฿4K

29m²

Rent