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

Belivilla

, bangkok|Rimhad Condo

฿14.2M฿158K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿158K/m²

District avg (1BR Villas)฿78K/m²

This property

Below avgAt avgAbove avg

Overpriced101% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Rimhad Condo

Selesai: 1996

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿14.2M

Days on market: 0

Mar 27, 2026Listed

฿14.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿158K/m²

District avg฿62K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+155.0% vs district

+110.4% 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฿14.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-60925.81252338215/mo

Monthly Breakdown

Mortgage Payment-฿64K

Rental Income (after vacancy)+฿33K

Common Area Fee (90m² x ฿50)-฿5K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-17.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.0M

Total Rental Income (25yr)฿9.8M

Total Interest Paid฿9.3M

Down payment: ฿4.3M (30%)Loan: ฿9.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿6K(Your property: +2429.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿26K	฿207	115m²	2	rent
For rent 3 bedrooms condo in Cha Am, Phetchaburi	฿27K	฿242	104m²	3	rent
For rent and for sale 2 bedrooms condo in Cha Am, Phetchaburi	฿37K	฿449	78m²	2	sale
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿41K	฿380	107m²	2	rent
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿725	65m²	2	rent
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿48K	฿621	76m²	2	sale
For sale and for rent 2 bedrooms condo in Cha Am, Phetchaburi	฿58K	฿759	76m²	2	sale
For rent 2 bedrooms condo in Cha Am, Phetchaburi	฿58K	฿725	80m²	2	rent
For sale and for rent 3 bedrooms condo in Cha Am, Phetchaburi	฿69K	฿621	105m²	3	sale
For sale 2 bedrooms condo in Cha Am, Phetchaburi	฿3.8M	฿58K	66m²	2	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

Bangkhen City Mansion

฿4K

29m²

Rent