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

Belivilla

, bangkok|Rhythm Rangnam

฿7.0M฿200K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿200K/m²

District avg (1BR Villas)฿174K/m²

This property

Below avgAt avgAbove avg

Slightly Above15% above market

Above market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Rhythm Rangnam

Selesai: 2018

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿7.0M

Days on market: 0

Mar 27, 2026Listed

฿7.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿200K/m²

District avg฿143K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

OVERPRICED+39.9% vs district

+148.1% 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฿7.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-27451.261037304896/mo

Monthly Breakdown

Mortgage Payment-฿31K

Rental Income (after vacancy)+฿18K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿12K

Insurance + Tax-฿698.3801000000001

Investment Metrics

Annual ROI on Down Payment-15.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.7M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿4.6M

Down payment: ฿2.1M (30%)Loan: ฿4.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿490.1(Your property: +40608.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿10K	฿276	34m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿10K	฿311	32m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿13K	฿345	36m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿449	35m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿19K	฿483	39m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿19K	฿552	33m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿19K	฿621	30m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿725	27m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿20K	฿656	30m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	1	rent