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

Belivilla

, bangkok|Rende Sukhumvit 23

฿48.0M฿127K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿127K/m²

District avg (3BR Villas)฿133K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Rende Sukhumvit 23

Selesai: 2012

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿48.0M

Days on market: 0

Mar 27, 2026Listed

฿48.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿127K/m²

District avg฿126K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

FAIR PRICE+1.0% vs district

+64.3% 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฿48.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-252020.98201507915/mo

Monthly Breakdown

Mortgage Payment-฿216K

Rental Income (after vacancy)+฿68K

Common Area Fee (377m² x ฿50)-฿19K

Maintenance-฿80K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-21.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿96.0M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿31.3M

Down payment: ฿14.4M (30%)Loan: ฿33.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿272.8(Your property: +46528.3%)

Property	Price	Price/m²	Area	Beds	Type
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	฿83K	฿276	271m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿86K	฿242	337m²	3	rent
For rent 3 bedrooms apartment in Watthana, Bangkok	฿87K	฿311	268m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿90K	฿311	268m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿90K	฿276	315m²	3	rent
For rent 3 bedrooms apartment in Watthana, Bangkok	฿95K	฿311	278m²	3	rent
For rent 5 bedrooms condo in Watthana, Bangkok	฿95K	฿207	452m²	5	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿101K	฿276	350m²	3	rent