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

Belivilla

, bangkok|Sarin Place

฿5.4M฿49K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿49K/m²

District avg (1BR Villas)฿76K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Sarin Place

Selesai: 1996

Fasilitas

parkingchildren areagymsauna

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿49K/m²

District avg฿57K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

UNDERPRICED-13.7% vs district

-34.5% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿180K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿219K

Common Area Fee (110m² x ฿50)-฿6K

Maintenance-฿9K

Insurance + Tax-฿543.996

Investment Metrics

Annual ROI on Down Payment132.2%

Break-even Period0.8 years

Total Cost (25yr)฿11.9M

Total Rental Income (25yr)฿65.8M

Total Interest Paid฿3.6M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿49K(Your property: +0.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 2 bedrooms condo in Chatuchak, Bangkok	฿23K	฿276	78m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿30K	฿276	102m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿40K	฿449	87m²	2	sale
For rent and for sale 2 bedrooms condo in Chatuchak, Bangkok	฿4.8M	฿61K	78m²	2	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿5.0M	฿64K	78m²	2	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿5.9M	฿76K	78m²	2	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿7.6M	฿88K	87m²	2	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿7.8M	฿71K	110m²	2	sale
For sale 2 bedrooms condo in Chatuchak, Bangkok	฿9.0M	฿82K	110m²	2	sale