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

Belitownhouse

, bangkok|Tait Pattaya

฿14.3M฿230K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿230K/m²

District avg (1BR Townhouses)฿113K/m²

This property

Below avgAt avgAbove avg

Overpriced103% above market

Significantly above market for 1BR Townhouses in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿14.3M

Days on market: 0

Mar 27, 2026Listed

฿14.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿230K/m²

District avg฿91K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+153.6% vs district

+210.1% 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฿14.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿192K/mo

Monthly Breakdown

Mortgage Payment-฿64K

Rental Income (after vacancy)+฿284K

Common Area Fee (62m² x ฿50)-฿3K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment53.8%

Break-even Period1.9 years

Total Cost (25yr)฿27.8M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿9.3M

Down payment: ฿4.3M (30%)Loan: ฿10.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿514.3(Your property: +44629.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Huai Khwang, Bangkok	฿13K	฿242	48m²	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	฿21K	฿380	55m²	1	rent
For rent 3 bedrooms condo in Klaeng, Rayong	฿23K	฿414	55m²	3	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿30K	฿380	72m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿33K	฿656	48m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿759	47m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿690	52m²	2	rent
For sale and for rent 1 bed apartment in Kathu, Phuket	฿44K	฿621	70m²	1	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿621	73m²	2	rent