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

Belivilla

, bangkok|Phayathai Plaza

฿61K฿449/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿449/m²

District avg (Villas)฿172K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for Villas in

128 m²

m²

—

Lantai

Proyek: Phayathai Plaza

Selesai: 1994

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿61K

Days on market: 0

Mar 27, 2026Listed

฿61K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿449/m²

District avg฿143K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.7% vs district

-99.4% 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฿61K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿274.9453142615195

Rental Income (after vacancy)+฿18K

Common Area Fee (128m² x ฿50)-฿6K

Maintenance-฿101.60333333333334

Insurance + Tax-฿6.0962000000000005

Investment Metrics

Annual ROI on Down Payment744.8%

Break-even Period0.1 years

Total Cost (25yr)฿2.0M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿40K

Down payment: ฿18K (30%)Loan: ฿43K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿490.1(Your property: -8.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿37K	฿380	92m²	3	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿42K	฿449	92m²	2	sale
For rent retail Space in Ratchathewi, Bangkok	฿44K	฿414	104m²	-	rent
For rent office in Ratchathewi, Bangkok	฿44K	฿414	100m²	-	sale
For rent office in Ratchathewi, Bangkok	฿48K	฿483	93m²	-	sale
For rent office in Ratchathewi, Bangkok	฿57K	฿449	122m²	-	sale
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿63K	฿587	105m²	3	rent
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿63K	฿621	100m²	3	rent
For rent office in Ratchathewi, Bangkok	฿69K	฿483	139m²	-	sale
For rent 3 bedrooms condo in Ratchathewi, Bangkok	฿73K	฿621	115m²	3	rent