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

Belihouse

, bangkok|Tait Pattaya

฿12.3M฿225K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿225K/m²

District avg (1BR Houses)฿249K/m²

This property

Below avgAt avgAbove avg

Good Value10% below market

Below market average for 1BR Houses in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿12.3M

Days on market: 0

Mar 27, 2026Listed

฿12.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿225K/m²

District avg฿91K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+147.6% vs district

+195.9% 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฿12.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿204K/mo

Monthly Breakdown

Mortgage Payment-฿56K

Rental Income (after vacancy)+฿284K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment66.1%

Break-even Period1.5 years

Total Cost (25yr)฿24.1M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿8.1M

Down payment: ฿3.7M (30%)Loan: ฿8.6M

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

Regents International School Pattaya

British / IB

฿400K – ฿750K/yr

4.5

More in

Buy

The New Concept Pool Villa Garden

฿402.1M

28 19200m²