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

Belivilla

, bangkok|Sarasinee Suites Condotel

฿528K฿15K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿15K/m²

District avg (1BR Villas)฿60K/m²

This property

Below avgAt avgAbove avg

Great Deal75% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Sarasinee Suites Condotel

Selesai: 2003

Fasilitas

security

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿528K

Days on market: 0

Mar 27, 2026Listed

฿528K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿15K/m²

District avg฿35K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-56.8% vs district

-79.6% 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฿528K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿27K/mo

Monthly Breakdown

Mortgage Payment-฿2K

Rental Income (after vacancy)+฿32K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿880.0383333333334

Insurance + Tax-฿52.8023

Investment Metrics

Annual ROI on Down Payment206.5%

Break-even Period0.5 years

Total Cost (25yr)฿1.5M

Total Rental Income (25yr)฿9.7M

Total Interest Paid฿345K

Down payment: ฿158K (30%)Loan: ฿370K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿300.5(Your property: +4917.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong Luang, Pathum Thani	฿5K	฿173	26m²	1	rent
For rent and for sale 1 bed condo in Thanyaburi, Pathum Thani	฿5K	฿173	26m²	1	rent
For sale and for rent studio condo in Thanyaburi, Pathum Thani	฿5K	฿173	26m²	-	rent
For rent 1 bed condo in Mueang Pathum Thani, Pathum Thani	฿8K	฿311	26m²	1	rent
For sale and for rent 1 bed condo in Mueang Pathum Thani, Pathum Thani	฿8K	฿276	28m²	1	rent
For rent 1 bed condo in Thanyaburi, Pathum Thani	฿10K	฿345	27m²	1	rent
For rent studio apartment in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For sale and for rent 1 bed condo in Thanyaburi, Pathum Thani	฿10K	฿311	31m²	1	rent
For rent 1 bed condo in Khlong Luang, Pathum Thani	฿13K	฿414	31m²	1	rent
For rent 1 bed condo in Khlong Luang, Pathum Thani	฿14K	฿518	25m²	1	rent

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

Attitude BU Condominium

฿13K

1 31m²