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

Belitownhouse

, bangkok|Tait Pattaya

฿6.4M฿190K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿190K/m²

District avg (1BR Townhouses)฿113K/m²

This property

Below avgAt avgAbove avg

Overpriced68% above market

Significantly above market for 1BR Townhouses in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿6.4M

Days on market: 0

Mar 27, 2026Listed

฿6.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿190K/m²

District avg฿91K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+109.1% vs district

+161.9% 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฿6.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿242K/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿284K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿11K

Insurance + Tax-฿644.7325999999999

Investment Metrics

Annual ROI on Down Payment150.3%

Break-even Period0.7 years

Total Cost (25yr)฿12.7M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿4.2M

Down payment: ฿1.9M (30%)Loan: ฿4.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿345.3(Your property: +54812.3%)

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