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

Belivilla

, bangkok|Rhythm Sathorn

฿7.4M฿165K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿165K/m²

District avg (1BR Villas)฿195K/m²

This property

Below avgAt avgAbove avg

Great Deal15% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Rhythm Sathorn

Selesai: 2015

Fasilitas

parkinggymoffice roomsauna

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿7.4M

Days on market: 0

Mar 27, 2026Listed

฿7.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿165K/m²

District avg฿149K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+10.6% vs district

+122.8% 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฿7.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿60K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿12K

Insurance + Tax-฿743.7752

Investment Metrics

Annual ROI on Down Payment6.1%

Break-even Period16.5 years

Total Cost (25yr)฿14.7M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿4.9M

Down payment: ฿2.2M (30%)Loan: ฿5.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿504(Your property: +32688.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿311	44m²	1	rent
For rent studio condo in Sathon, Bangkok	฿16K	฿380	40m²	-	rent
For rent studio condo in Sathon, Bangkok	฿21K	฿518	40m²	-	rent
For rent studio apartment in Sathon, Bangkok	฿21K	฿518	40m²	-	rent
For rent 1 bed condo in Sathon, Bangkok	฿21K	฿483	42m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿22K	฿518	42m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿23K	฿518	45m²	1	rent
For sale and for rent studio condo in Sathon, Bangkok	฿23K	฿552	41m²	-	rent
For rent 1 bed condo in Sathon, Bangkok	฿24K	฿759	32m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿24K	฿483	48m²	1	rent