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

Belivilla

, bangkok|Rende Sukhumvit 23

฿6.2M฿147K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿147K/m²

District avg (1BR Villas)฿148K/m²

This property

Below avgAt avgAbove avg

Fair Price1% below market

At market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Rende Sukhumvit 23

Selesai: 2012

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+9.1%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

Price Analysis

This property฿147K/m²

District avg฿126K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+17.1% vs district

+106.8% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿27K/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿68K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿619.0163000000001

Investment Metrics

Annual ROI on Down Payment17.4%

Break-even Period5.8 years

Total Cost (25yr)฿12.3M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿4.0M

Down payment: ฿1.9M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿490.2(Your property: +29966.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿15K	฿414	35m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿16K	฿518	30m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿16K	฿449	35m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿17K	฿483	33m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿18K	฿449	40m²	1	rent
For rent studio condo in Watthana, Bangkok	฿18K	฿483	35m²	-	rent
For rent 1 bed condo in Watthana, Bangkok	฿19K	฿518	35m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿21K	฿414	51m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿22K	฿518	41m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿23K	฿656	35m²	1	rent