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

Belitownhouse

, bangkok|Tait Pattaya

฿8.3M฿245K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿245K/m²

District avg (1BR Townhouses)฿113K/m²

This property

Below avgAt avgAbove avg

Overpriced117% above market

Significantly above market for 1BR Townhouses in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿8.3M

Days on market: 0

Mar 27, 2026Listed

฿8.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿245K/m²

District avg฿91K/m²

City avg฿86K/m²

-50% belowMarket avg+50% above

OVERPRICED+170.1% vs district

+186.3% 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฿8.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿230K/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿284K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿14K

Insurance + Tax-฿833.0266999999999

Investment Metrics

Annual ROI on Down Payment110.7%

Break-even Period0.9 years

Total Cost (25yr)฿16.2M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿5.4M

Down payment: ฿2.5M (30%)Loan: ฿5.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿345.3(Your property: +70848.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale 1 bed condo in Saphan Sung, Bangkok	฿4K	฿138	25m²	1	rent
For rent studio condo in Bang Kapi, Bangkok	฿8K	฿311	25m²	-	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿9K	฿311	28m²	1	rent
For rent studio condo in Bang Kapi, Bangkok	฿9K	฿311	28m²	-	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿10K	฿242	35m²	1	rent
For rent 1 bed condo in Bang Kapi, Bangkok	฿10K	฿276	35m²	1	rent
For rent studio condo in Huai Khwang, Bangkok	฿14K	฿518	25m²	-	rent
For rent 1 bed condo in Klaeng, Rayong	฿16K	฿483	32m²	1	rent
For sale and for rent 1 bed condo in Huai Khwang, Bangkok	฿17K	฿380	44m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

The New Concept Pool Villa Garden

฿402.1M

28 19200m²