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

Belivilla

, bangkok|Tait Pattaya

฿11.1M฿241K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿241K/m²

District avg (1BR Villas)฿170K/m²

This property

Below avgAt avgAbove avg

Overpriced42% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿11.1M

Days on market: 0

Mar 27, 2026Listed

฿11.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿241K/m²

District avg฿61K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+294.6% vs district

+232.8% 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฿11.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿172K/mo

Monthly Breakdown

Mortgage Payment-฿50K

Rental Income (after vacancy)+฿244K

Common Area Fee (46m² x ฿50)-฿2K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment62.1%

Break-even Period1.6 years

Total Cost (25yr)฿21.6M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿7.2M

Down payment: ฿3.3M (30%)Loan: ฿7.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +847.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿21K	฿518	40m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿380	55m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿23K	฿690	33m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿33K	฿656	48m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿690	52m²	2	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿759	47m²	1	rent
For rent 3 bedrooms house in Mueang Phuket, Phuket	฿53K	฿1K	51m²	3	rent
For sale 1 bed condo in Khlong Toei, Bangkok	฿5.8M	฿124K	47m²	1	sale
For sale 1 bed condo in Khlong Toei, Bangkok	฿5.9M	฿125K	47m²	1	sale