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

Belivilla

, bangkok|The Crown Residences

฿7.6M฿283K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿283K/m²

District avg (1BR Villas)฿195K/m²

This property

Below avgAt avgAbove avg

Overpriced45% above market

Significantly above market for 1BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: The Crown Residences

Selesai: 2024

Fasilitas

parkingconciergegardengym

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿7.6M

Days on market: 0

Mar 27, 2026Listed

฿7.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿283K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+89.5% vs district

+286.0% 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฿7.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿60K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿13K

Insurance + Tax-฿764.5442

Investment Metrics

Annual ROI on Down Payment5.7%

Break-even Period17.5 years

Total Cost (25yr)฿14.8M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿5.0M

Down payment: ฿2.3M (30%)Loan: ฿5.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿158K(Your property: +79.5%)

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 sale 1 bed condo in Sathon, Bangkok	฿5.5M	฿205K	27m²	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