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

Belihouse

, bangkok|O Ngoen

฿24.0M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (5BR Houses)฿51K/m²

This property

Below avgAt avgAbove avg

Slightly Above5% above market

Above market average for 5BR Houses in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿24.0M

Days on market: 0

Mar 27, 2026Listed

฿24.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿53K/m²

District avg฿37K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+45.0% vs district

-24.4% 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฿24.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿263K/mo

Monthly Breakdown

Mortgage Payment-฿108K

Rental Income (after vacancy)+฿436K

Common Area Fee (448.8m² x ฿50)-฿22K

Maintenance-฿40K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment43.9%

Break-even Period2.3 years

Total Cost (25yr)฿51.9M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿15.7M

Down payment: ฿7.2M (30%)Loan: ฿16.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿400.4(Your property: +13250.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 4 bedrooms house in Sai Mai, Bangkok	฿74K	฿207	348m²	4	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿81K	฿207	364m²	4	rent
For rent and for sale 3 bedrooms house in Sai Mai, Bangkok	฿85K	฿207	352m²	3	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿90K	฿242	360m²	4	sale
For sale and for rent 4 bedrooms house in Sai Mai, Bangkok	฿90K	฿138	542m²	4	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿159K	฿449	351m²	4	rent
For sale and for rent 4 bedrooms house in Sai Mai, Bangkok	฿159K	฿449	340m²	4	sale
For rent 5 bedrooms house in Sai Mai, Bangkok	฿265K	฿656	400m²	5	rent
For rent and for sale 4 bedrooms house in Sai Mai, Bangkok	฿307K	฿759	397m²	4	sale
For rent 4 bedrooms house in Sai Mai, Bangkok	฿317K	฿690	440m²	4	rent

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

J&R Apartment

฿2K

30m²

Rent