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

Belivilla

, bangkok|Passorn Buddhamonthon Sai 2-Bangweak

฿13.7M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Passorn Buddhamonthon Sai 2-Bangweak

Selesai: 2026

Fasilitas

parking and security

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿13.7M

Days on market: 0

Mar 27, 2026Listed

฿13.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿61K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿13.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿156K/mo

Monthly Breakdown

Mortgage Payment-฿62K

Rental Income (after vacancy)+฿244K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment45.5%

Break-even Period2.2 years

Total Cost (25yr)฿26.3M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿9.0M

Down payment: ฿4.1M (30%)Loan: ฿9.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿4K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 1 bed condo in Saphan Sung, Bangkok	฿4K	฿138	25m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿23K	฿690	33m²	1	rent
For rent and for sale 1 bed condo in Khlong Toei, Bangkok	฿24K	฿759	32m²	1	rent
Piboon Condoville Buildaing 3	฿26K	฿26K	30m²	-	sale
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
For rent 1 bed apartment in Bang Lamung, Chonburi	฿35K	฿1K	23m²	1	rent
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿37K	฿0	30m²	3	rent
For rent 5 bedrooms house in Bang Lamung, Chonburi	฿48K	฿0	30m²	5	rent
For rent 4 bedrooms house in Bang Khae, Bangkok	฿85K	฿0	30m²	4	rent
For sale 1 bed condo in Saphan Sung, Bangkok	฿392K	฿14K	27m²	1	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

The Wing Place Condo

฿12K

1 35m²

Buy