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

Belihouse

, bangkok|Passorn Buddhamonthon Sai 2-Bangweak

฿20.1M฿39K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿39K/m²

District avg (4BR Houses)฿33K/m²

This property

Below avgAt avgAbove avg

Overpriced17% above market

Significantly above market for 4BR Houses in

Kamar Tidur

520 m²

m²

Proyek: Passorn Buddhamonthon Sai 2-Bangweak

Selesai: 2026

Fasilitas

parking and security

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿20.1M

Days on market: 0

Mar 26, 2026Listed

฿20.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿39K/m²

District avg฿27K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+45.2% vs district

-67.8% 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฿20.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-103778.43239754775/mo

Monthly Breakdown

Mortgage Payment-฿90K

Rental Income (after vacancy)+฿48K

Common Area Fee (520m² x ฿50)-฿26K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-20.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿45.6M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿13.1M

Down payment: ฿6.0M (30%)Loan: ฿14.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿8K(Your property: +400.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Mueang Chiang Mai, Chiang Mai	฿37K	฿69	500m²	3	rent
For rent 3 bedrooms house in Mueang Chiang Mai, Chiang Mai	฿37K	฿69	500m²	3	rent
For rent 5 bedrooms house in Bang Khae, Bangkok	฿85K	฿207	390m²	5	sale
For rent 5 bedrooms house in Bang Khae, Bangkok	฿85K	฿207	390m²	5	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿3.9M	฿8K	500m²	3	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿3.9M	฿8K	500m²	3	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿5.9M	฿16K	377m²	3	sale
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿5.9M	฿16K	377m²	3	sale
For sale 3 bedrooms house in Nong Chok, Bangkok	฿6.2M	฿15K	423m²	3	sale
For sale 3 bedrooms house in Nong Chok, Bangkok	฿6.2M	฿15K	423m²	3	sale