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

Belivilla

, bangkok|Nusasiri Grand

฿22.8M฿147K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿147K/m²

District avg (3BR Villas)฿207K/m²

This property

Below avgAt avgAbove avg

Great Deal29% below market

Significantly below market for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Nusasiri Grand

Selesai: 2007

Fasilitas

parkingconciergegymjacuzzi

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿22.8M

Days on market: 0

Mar 27, 2026Listed

฿22.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿147K/m²

District avg฿83K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+77.5% vs district

+109.5% 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฿22.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24802.13478543279/mo

Monthly Breakdown

Mortgage Payment-฿103K

Rental Income (after vacancy)+฿126K

Common Area Fee (155m² x ฿50)-฿8K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-4.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿45.3M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿14.9M

Down payment: ฿6.8M (30%)Loan: ฿16.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿348.6(Your property: +42089.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿42K	฿311	125m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿345	128m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿207	200m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿414	121m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿242	200m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿53K	฿414	126m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿58K	฿483	113m²	2	rent
For rent 2 bedrooms apartment in Khlong Toei, Bangkok	฿63K	฿345	170m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿63K	฿311	190m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent