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

฿1.0M฿4K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿4K/m²

District avg (3BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Great Deal98% below market

Significantly below market for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

conciergegardengymsecurity and swimming pool

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 0

Mar 27, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿4K/m²

District avg฿149K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

GREAT DEAL-97.0% vs district

-94.2% 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฿1.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿43K/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿60K

Common Area Fee (226m² x ฿50)-฿11K

Maintenance-฿2K

Insurance + Tax-฿100.5227

Investment Metrics

Annual ROI on Down Payment169.6%

Break-even Period0.6 years

Total Cost (25yr)฿5.3M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿656K

Down payment: ฿302K (30%)Loan: ฿704K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿321.2(Your property: +1274.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿276	170m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿63K	฿242	244m²	3	sale
For rent 4 bedrooms apartment in Sathon, Bangkok	฿63K	฿242	260m²	4	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿63K	฿345	175m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿69K	฿380	175m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿69K	฿311	220m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿74K	฿449	160m²	3	sale
For rent 4 bedrooms condo in Sathon, Bangkok	฿79K	฿311	250m²	4	sale
For rent 5 bedrooms condo in Sathon, Bangkok	฿79K	฿311	244m²	5	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿79K	฿345	215m²	3	rent