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

Beliland

, bangkok|Tait Sathorn 12

฿54.2M฿402K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿402K/m²

District avg (2BR Lands)฿402K/m²

This property

Below avgAt avgAbove avg

Fair Price0% at market

At market average for 2BR Lands in

Kamar Tidur

135 m²

m²

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿54.2M

Days on market: 0

Mar 27, 2026Listed

฿54.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿402K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+168.8% vs district

+454.0% 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฿54.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-286910.95185810403/mo

Monthly Breakdown

Mortgage Payment-฿245K

Rental Income (after vacancy)+฿60K

Common Area Fee (135m² x ฿50)-฿7K

Maintenance-฿90K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-21.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿104.1M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿35.4M

Down payment: ฿16.3M (30%)Loan: ฿38.0M

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

Rent

KAN Place

฿8K

30m²

Rent