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

Belivilla

, bangkok|Oriental Towers

฿40.6M฿90K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿90K/m²

District avg (5BR Villas)฿95K/m²

This property

Below avgAt avgAbove avg

Good Value6% below market

Below market average for 5BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Oriental Towers

Selesai: 1995

Fasilitas

gymsecurity and swimming pool

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿40.6M

Days on market: 0

Mar 27, 2026Listed

฿40.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿90K/m²

District avg฿126K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-28.6% vs district

+23.4% 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฿40.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-209809.80095743985/mo

Monthly Breakdown

Mortgage Payment-฿183K

Rental Income (after vacancy)+฿68K

Common Area Fee (452m² x ฿50)-฿23K

Maintenance-฿68K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-20.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿83.3M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿26.5M

Down payment: ฿12.2M (30%)Loan: ฿28.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿314.1(Your property: +28512.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿86K	฿242	337m²	3	rent
For rent 5 bedrooms condo in Watthana, Bangkok	฿95K	฿207	452m²	5	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿101K	฿276	350m²	3	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿127K	฿276	450m²	4	rent
For rent and for sale 4 bedrooms condo in Watthana, Bangkok	฿127K	฿276	457m²	4	sale
For rent 3 bedrooms apartment in Watthana, Bangkok	฿127K	฿380	320m²	3	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿127K	฿345	350m²	4	rent
For rent 3 bedrooms house in Watthana, Bangkok	฿138K	฿414	330m²	3	rent
For rent 4 bedrooms townhouse in Watthana, Bangkok	฿143K	฿414	330m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	420m²	4	rent