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

Belivilla

, bangkok|Nordic Nature Klaeng

฿3.1M฿31K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿31K/m²

District avg (2BR Villas)฿60K/m²

This property

Below avgAt avgAbove avg

Great Deal48% below market

Significantly below market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Nordic Nature Klaeng

Selesai: 2023

Fasilitas

garden and security

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 0

Mar 27, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿31K/m²

District avg฿38K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-17.9% vs district

-57.1% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10219.585962538391/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿14K

Common Area Fee (100m² x ฿50)-฿5K

Maintenance-฿5K

Insurance + Tax-฿314.07770000000005

Investment Metrics

Annual ROI on Down Payment-13.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.1M

Down payment: ฿942K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿24K(Your property: +32.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed apartment in Suan Luang, Bangkok	฿23K	฿242	94m²	1	rent
For rent 1 bed apartment in Suan Luang, Bangkok	฿31K	฿276	105m²	1	rent
For rent 3 bedrooms condo in Klaeng, Rayong	฿44K	฿345	120m²	3	rent
For sale 2 bedrooms house in Klaeng, Rayong	฿3.2M	฿29K	110m²	2	sale
For sale 2 bedrooms house in Klaeng, Rayong	฿3.2M	฿32K	100m²	2	sale
For sale 2 bedrooms condo in Mueang Rayong, Rayong	฿4.4M	฿58K	76m²	2	sale
For sale 3 bedrooms condo in Klaeng, Rayong	฿5.8M	฿47K	123m²	3	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

The Courtyard Rayong

฿14K

1 32m²

Buy