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

Belivilla

, bangkok|Phayathai Plaza Verified across 2 data sources

฿6.2M฿94K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿94K/m²

District avg (1BR Villas)฿174K/m²

This property

Below avgAt avgAbove avg

Great Deal46% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Phayathai Plaza

Selesai: 1994

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿6.2M

Days on market: 0

Mar 27, 2026Listed

฿6.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿94K/m²

District avg฿143K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-34.0% vs district

+27.6% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24159.44353776743/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿18K

Common Area Fee (66m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿621.2415

Investment Metrics

Annual ROI on Down Payment-15.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.7M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿4.1M

Down payment: ฿1.9M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿341.8(Your property: +27435.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿16K	฿311	50m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿311	48m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿17K	฿311	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿18K	฿345	49m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	55m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	53m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿20K	฿380	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿414	48m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿345	60m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿21K	฿311	65m²	2	rent