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

Belivilla

, bangkok|Nusasiri Grand

฿11.9M฿159K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿159K/m²

District avg (1BR Villas)฿191K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Nusasiri Grand

Selesai: 2007

Fasilitas

parkingconciergegymjacuzzi

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿11.9M

Days on market: 0

Mar 27, 2026Listed

฿11.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿159K/m²

District avg฿83K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+92.1% vs district

+126.7% 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฿11.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿47K/mo

Monthly Breakdown

Mortgage Payment-฿54K

Rental Income (after vacancy)+฿126K

Common Area Fee (75m² x ฿50)-฿4K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment15.9%

Break-even Period6.3 years

Total Cost (25yr)฿23.6M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿7.8M

Down payment: ฿3.6M (30%)Loan: ฿8.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿445.3(Your property: +35631.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿8K	฿104	68m²	2	rent
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿26K	฿414	60m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿26K	฿311	82m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿449	77m²	2	sale
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿449	80m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿483	76m²	1	rent
For rent 1 bed apartment in Khlong Toei, Bangkok	฿37K	฿690	53m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿39K	฿621	63m²	2	rent
For rent and for sale 2 bedrooms condo in Khlong Toei, Bangkok	฿40K	฿621	62m²	2	sale