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

Belivilla

, bangkok|The Complete Ratchaprarop

฿21.3M฿114K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿114K/m²

District avg (3BR Villas)฿188K/m²

This property

Below avgAt avgAbove avg

Great Deal39% below market

Significantly below market for 3BR Villas in

Kamar Tidur

186 m²

m²

Proyek: The Complete Ratchaprarop

Selesai: 2008

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿21.3M

Days on market: 0

Mar 27, 2026Listed

฿21.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿114K/m²

District avg฿143K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-19.8% vs district

+57.4% 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฿21.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-124665.23269935895/mo

Monthly Breakdown

Mortgage Payment-฿96K

Rental Income (after vacancy)+฿18K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿35K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-23.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿42.8M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿13.9M

Down payment: ฿6.4M (30%)Loan: ฿14.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿185K(Your property: -38.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent office in Ratchathewi, Bangkok	฿69K	฿483	139m²	-	sale
For rent office in Ratchathewi, Bangkok	฿85K	฿552	150m²	-	rent
For sale office in Ratchathewi, Bangkok	฿12.2M	฿82K	149m²	-	sale
For sale office in Ratchathewi, Bangkok	฿14.7M	฿99K	149m²	-	sale
For sale retail Space in Ratchathewi, Bangkok	฿56.7M	฿291K	195m²	-	sale
For sale 3 bedrooms condo in Ratchathewi, Bangkok	฿68.8M	฿405K	170m²	3	sale
For sale 3 bedrooms condo in Ratchathewi, Bangkok	฿72.8M	฿421K	173m²	3	sale