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

Belivilla

, bangkok|The Crown Residences

฿5.5M฿205K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿205K/m²

District avg (1BR Villas)฿195K/m²

This property

Below avgAt avgAbove avg

Slightly Above5% above market

Above market average for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: The Crown Residences

Selesai: 2024

Fasilitas

parkingconciergegardengym

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 27, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿205K/m²

District avg฿149K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+37.2% vs district

+173.3% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿24K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿60K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿9K

Insurance + Tax-฿553.7733000000001

Investment Metrics

Annual ROI on Down Payment17.4%

Break-even Period5.7 years

Total Cost (25yr)฿10.8M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿3.6M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿166K(Your property: +23.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sathon, Bangkok	฿24K	฿759	32m²	1	rent
For rent studio condo in Sathon, Bangkok	฿26K	฿966	27m²	-	rent
For sale 1 bed condo in Sathon, Bangkok	฿4.8M	฿136K	35m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿5.1M	฿169K	30m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿5.4M	฿155K	35m²	1	sale
For rent and for sale 1 bed condo in Sathon, Bangkok	฿5.8M	฿166K	35m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿6.5M	฿260K	25m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿6.5M	฿204K	32m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿7.0M	฿281K	25m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿7.6M	฿283K	27m²	1	sale