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

Belivilla

, bangkok|Siam Oriental Twins

฿5.5M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (2BR Villas)฿95K/m²

This property

Below avgAt avgAbove avg

Great Deal24% below market

Significantly below market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Siam Oriental Twins

Selesai: 2010

Fasilitas

parkinggymjacuzzisauna

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 27, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿77K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

UNDERPRICED-6.7% vs district

-2.4% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿9K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿48K

Common Area Fee (77m² x ฿50)-฿4K

Maintenance-฿9K

Insurance + Tax-฿551.3514

Investment Metrics

Annual ROI on Down Payment6.8%

Break-even Period14.7 years

Total Cost (25yr)฿11.5M

Total Rental Income (25yr)฿14.4M

Total Interest Paid฿3.6M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿13K(Your property: +465.2%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿14K	฿242	57m²	2	rent
For rent 2 bedrooms condo in Si Racha, Chonburi	฿21K	฿345	58m²	2	rent
For sale and for rent 2 bedrooms condo in Bang Lamung, Chonburi	฿25K	฿345	70m²	2	rent
For rent 2 bedrooms condo in Si Racha, Chonburi	฿25K	฿414	57m²	2	rent
For rent 2 bedrooms apartment in Saphan Sung, Bangkok	฿26K	฿380	69m²	2	rent
For sale and for rent 2 bedrooms condo in Si Racha, Chonburi	฿42K	฿656	64m²	2	sale
For rent 2 bedrooms apartment in Mueang Phuket, Phuket	฿83K	฿794	100m²	2	rent
For sale and for rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿2.4M	฿43K	57m²	2	sale
For sale 2 bedrooms condo in Phasi Charoen, Bangkok	฿2.6M	฿46K	56m²	2	sale
For sale 1 bed condo in Bang Lamung, Chonburi	฿2.6M	฿35K	75m²	1	sale