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

Belivilla

, bangkok|Rende Sukhumvit 23

฿46.6M฿150K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿150K/m²

District avg (3BR Villas)฿133K/m²

This property

Below avgAt avgAbove avg

Slightly Above13% above market

Above market average for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Rende Sukhumvit 23

Selesai: 2012

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿46.6M

Days on market: 0

Mar 27, 2026Listed

฿46.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿150K/m²

District avg฿126K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+18.9% vs district

+106.6% 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฿46.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-239953.78776553815/mo

Monthly Breakdown

Mortgage Payment-฿210K

Rental Income (after vacancy)+฿68K

Common Area Fee (311m² x ฿50)-฿16K

Maintenance-฿78K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-20.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿92.3M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿30.4M

Down payment: ฿14.0M (30%)Loan: ฿32.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿262.5(Your property: +56927.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Watthana, Bangkok	฿53K	฿207	240m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿58K	฿207	253m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿63K	฿242	240m²	2	sale
For rent 4 bedrooms condo in Watthana, Bangkok	฿63K	฿242	252m²	4	rent
For rent 2 bedrooms apartment in Watthana, Bangkok	฿69K	฿311	220m²	2	rent
For rent 3 bedrooms apartment in Watthana, Bangkok	฿69K	฿311	220m²	3	sale
For rent 4 bedrooms condo in Watthana, Bangkok	฿69K	฿242	270m²	4	rent
For rent and for sale 3 bedrooms condo in Watthana, Bangkok	฿79K	฿276	278m²	3	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿79K	฿311	252m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿83K	฿276	271m²	3	rent