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

Belivilla

, bangkok|Pabhada Silom

฿34.9M฿150K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿150K/m²

District avg (3BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 3BR Villas in

Kamar Tidur

232 m²

m²

Proyek: Pabhada Silom

Selesai: 2007

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿34.9M

Days on market: 0

Mar 27, 2026Listed

฿34.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿150K/m²

District avg฿149K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

FAIR PRICE+0.7% vs district

+83.9% 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฿34.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-170548.6337134716/mo

Monthly Breakdown

Mortgage Payment-฿157K

Rental Income (after vacancy)+฿60K

Common Area Fee (232m² x ฿50)-฿12K

Maintenance-฿58K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-19.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿69.2M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿22.8M

Down payment: ฿10.5M (30%)Loan: ฿24.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿310.8(Your property: +48319.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿276	170m²	2	rent
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	฿63K	฿242	244m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿69K	฿311	220m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿69K	฿380	175m²	3	sale
For rent 4 bedrooms condo in Sathon, Bangkok	฿79K	฿311	250m²	4	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿79K	฿345	215m²	3	rent
For rent 5 bedrooms condo in Sathon, Bangkok	฿79K	฿311	244m²	5	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿85K	฿345	235m²	3	rent