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

Belivilla

, bangkok|One89 Wireless Verified across 2 data sources

฿78.2M฿518K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿518K/m²

District avg (2BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Overpriced157% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

conciergegardengymsecurity and swimming pool

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿78.2M

Days on market: 0

Mar 27, 2026Listed

฿78.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿518K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+246.5% vs district

+613.9% 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฿78.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-438147.18178999866/mo

Monthly Breakdown

Mortgage Payment-฿353K

Rental Income (after vacancy)+฿60K

Common Area Fee (151m² x ฿50)-฿8K

Maintenance-฿130K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment-22.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿149.5M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿51.1M

Down payment: ฿23.5M (30%)Loan: ฿54.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿414.2(Your property: +124922.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿276	170m²	2	rent
For rent 2 bedrooms apartment in Sathon, Bangkok	฿51K	฿414	120m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿52K	฿449	110m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿53K	฿380	137m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿58K	฿414	130m²	3	sale
For rent and for sale 3 bedrooms condo in Sathon, Bangkok	฿63K	฿552	113m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿63K	฿483	125m²	3	sale
For rent 2 bedrooms apartment in Sathon, Bangkok	฿63K	฿414	150m²	2	rent