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

Belivilla

, bangkok|Silom Suite Verified across 2 data sources

฿15.9M฿140K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿140K/m²

District avg (3BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Great Deal30% below market

Significantly below market for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Silom Suite

Selesai: 1997

Fasilitas

parkingconciergegardengym

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿15.9M

Days on market: 0

Mar 27, 2026Listed

฿15.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿140K/m²

District avg฿149K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

UNDERPRICED-6.1% vs district

+71.5% 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฿15.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-44980.334339072244/mo

Monthly Breakdown

Mortgage Payment-฿72K

Rental Income (after vacancy)+฿60K

Common Area Fee (113m² x ฿50)-฿6K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-11.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿31.6M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿10.4M

Down payment: ฿4.8M (30%)Loan: ฿11.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿400.4(Your property: +34951.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿380	82m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent and for sale 2 bedrooms condo in Sathon, Bangkok	฿32K	฿345	93m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	85m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	83m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿40K	฿414	90m²	2	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿552	83m²	2	rent