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

Belitownhouse

, bangkok|Panna

฿38.3M฿109K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿109K/m²

District avg (5BR Townhouses)฿73K/m²

This property

Below avgAt avgAbove avg

Overpriced49% above market

Significantly above market for 5BR Townhouses in

Kamar Tidur

Kamar Mandi

Proyek: Panna

Selesai: 2026

Fasilitas

parking and security

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿38.3M

Days on market: 0

Mar 27, 2026Listed

฿38.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿109K/m²

District avg฿24K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+353.9% vs district

+45.9% 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฿38.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-218271.18538868055/mo

Monthly Breakdown

Mortgage Payment-฿173K

Rental Income (after vacancy)+฿40K

Common Area Fee (350m² x ฿50)-฿18K

Maintenance-฿64K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿77.4M

Total Rental Income (25yr)฿11.9M

Total Interest Paid฿25.0M

Down payment: ฿11.5M (30%)Loan: ฿26.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿12K(Your property: +824.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms townhouse in Bueng Kum, Bangkok	฿19K	฿35	300m²	3	rent
For rent 2 bedrooms house in Lak Si, Bangkok	฿63K	฿242	248m²	2	sale
For rent 3 bedrooms townhouse in Lak Si, Bangkok	฿79K	฿311	248m²	3	sale
For rent 4 bedrooms townhouse in Lak Si, Bangkok	฿127K	฿483	250m²	4	sale
For rent 3 bedrooms townhouse in Lak Si, Bangkok	฿159K	฿621	248m²	3	sale
For sale 2 bedrooms townhouse in Bang Phli, Samut Prakan	฿4.2M	฿11K	396m²	2	sale
For sale 3 bedrooms townhouse in Prawet, Bangkok	฿7.1M	฿26K	275m²	3	sale
For sale 2 bedrooms office in Bueng Kum, Bangkok	฿21.2M	฿57K	374m²	2	sale