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

Beliland

, bangkok|Independent

฿2.3M฿26K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿26K/m²

District avg (Lands)฿43K/m²

This property

Below avgAt avgAbove avg

Great Deal39% below market

Significantly below market for Lands in

88 m²

m²

—

Lantai

Fasilitas

gymparkingsecuritylift

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿2.3M

Days on market: 0

Mar 27, 2026Listed

฿2.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿26K/m²

District avg฿59K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

GREAT DEAL-55.4% vs district

-66.9% 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฿2.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿150K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿169K

Common Area Fee (88m² x ฿50)-฿4K

Maintenance-฿4K

Insurance + Tax-฿232

Investment Metrics

Annual ROI on Down Payment258.1%

Break-even Period0.4 years

Total Cost (25yr)฿5.7M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿1.5M

Down payment: ฿696K (30%)Loan: ฿1.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +152.5%)

Property	Price	Price/m²	Area	Beds	Type
Prime 4-Story Commercial Building in Jomtien, Pattaya, Chon Buri (Pattaya)	฿80K	฿714	112m²	7	rent
เพชรลดา ปราณบุรี Petchlada Pranburi, Prachuap Khiri Khan	฿630K	฿6K	100m²	1	sale
Townhouse for Sale – Don Sak, Surat Thani (Pak Phraek area), Surat Thani	฿750K	฿8K	100m²	2	sale
การเคหะแห่งชาติพุนพิน, Surat Thani	฿750K	฿9K	84m²	2	sale
ลาวัลเล่ ทาวน์ หัวหิน, Prachuap Khiri Khan	฿950K	฿14K	68m²	2	sale
Baan Klang Muang 88, Prachuap Khiri Khan	฿1.1M	฿11K	104m²	3	sale
บ้านกลางเมือง 88 หัวหิน : Baan Klang Muang 88 Hua Hin, ประจวบคีรีขันธ์, Prachuap Khiri Khan	฿1.2M	฿12K	102m²	3	sale
ขายทาวน์เฮ้าส์ 100 ตร.ม. ใกล้ตลาดซอย 2 ขุนทะเล, Surat Thani	฿1.3M	฿13K	100m²	2	sale
SukCharoen Village, Surat Thani	฿1.4M	฿18K	76m²	2	sale
Baan Klang Muang 88, Prachuap Khiri Khan	฿1.4M	฿13K	104m²	3	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

Independent

฿22.9M

3 960m²