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

Beliapartment

, bangkok|Sunset height

฿12.5M฿106K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿106K/m²

District avg (2BR Apartments)฿88K/m²

This property

Below avgAt avgAbove avg

Overpriced20% above market

Significantly above market for 2BR Apartments in

Kamar Tidur

Kamar Mandi

Proyek: Sunset height

Selesai: 1999

Fasilitas

parkingchildren areagymjacuzzi

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿12.5M

Days on market: 0

Mar 27, 2026Listed

฿12.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿106K/m²

District avg฿53K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+100.1% vs district

+29.3% 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฿12.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29871.21288295297/mo

Monthly Breakdown

Mortgage Payment-฿56K

Rental Income (after vacancy)+฿54K

Common Area Fee (118m² x ฿50)-฿6K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-9.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿25.3M

Total Rental Income (25yr)฿16.3M

Total Interest Paid฿8.2M

Down payment: ฿3.7M (30%)Loan: ฿8.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿41K(Your property: +161.1%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Sattahip, Chonburi	฿41K	฿276	147m²	2	sale
For rent 3 bedrooms condo in Si Racha, Chonburi	฿48K	฿449	102m²	3	rent
For rent 3 bedrooms condo in Si Racha, Chonburi	฿58K	฿552	102m²	3	rent
For rent 3 bedrooms condo in Si Racha, Chonburi	฿63K	฿587	107m²	3	rent
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿5.1M	฿48K	106m²	2	sale
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿5.9M	฿56K	106m²	2	sale
For sale 2 bedrooms condo in Sattahip, Chonburi	฿8.4M	฿71K	118m²	2	sale
For sale 2 bedrooms condo in Sattahip, Chonburi	฿9.4M	฿64K	147m²	2	sale
For sale 2 bedrooms condo in Sattahip, Chonburi	฿11.6M	฿79K	147m²	2	sale
For sale and for rent 2 bedrooms condo in Sattahip, Chonburi	฿12.6M	฿86K	147m²	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

Buy

The East Ville Bangsean

฿1.7M

1 23m²

Buy