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

Belivilla

, bangkok|The Address Siam-Ratchathewi

฿14.5M฿279K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿279K/m²

District avg (2BR Villas)฿178K/m²

This property

Below avgAt avgAbove avg

Overpriced57% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: The Address Siam-Ratchathewi

Selesai: 2022

Fasilitas

parkingconciergegardengym

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿14.5M

Days on market: 0

Mar 27, 2026Listed

฿14.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿279K/m²

District avg฿143K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+95.3% vs district

+284.2% 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฿14.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-75391.30779079144/mo

Monthly Breakdown

Mortgage Payment-฿65K

Rental Income (after vacancy)+฿18K

Common Area Fee (52m² x ฿50)-฿3K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-20.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.1M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿9.5M

Down payment: ฿4.3M (30%)Loan: ฿10.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿365.9(Your property: +76028.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Ratchathewi, Bangkok	฿16K	฿311	50m²	-	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿16K	฿311	48m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿17K	฿311	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿18K	฿345	49m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿19K	฿483	39m²	-	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	55m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿19K	฿345	53m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿20K	฿380	52m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿21K	฿345	60m²	1	rent