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

Belivilla

, bangkok|The Crown Residences

฿17.0M฿327K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿327K/m²

District avg (2BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Overpriced62% above market

Significantly above market for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: The Crown Residences

Selesai: 2024

Fasilitas

parkingconciergegardengym

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿17.0M

Days on market: 0

Mar 27, 2026Listed

฿17.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿327K/m²

District avg฿148K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+120.7% vs district

+349.4% 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฿17.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5333.249856419745/mo

Monthly Breakdown

Mortgage Payment-฿77K

Rental Income (after vacancy)+฿104K

Common Area Fee (52m² x ฿50)-฿3K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-1.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿32.8M

Total Rental Income (25yr)฿31.2M

Total Interest Paid฿11.1M

Down payment: ฿5.1M (30%)Loan: ฿11.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿435(Your property: +75006.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿207	65m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿311	44m²	1	rent
For rent studio condo in Sathon, Bangkok	฿16K	฿380	40m²	-	rent
For rent 1 bed condo in Sathon, Bangkok	฿21K	฿483	42m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿21K	฿345	60m²	1	rent
For rent studio condo in Sathon, Bangkok	฿21K	฿518	40m²	-	rent
For rent studio apartment in Sathon, Bangkok	฿21K	฿518	40m²	-	rent
For rent 1 bed condo in Sathon, Bangkok	฿22K	฿518	42m²	1	rent
For sale and for rent studio condo in Sathon, Bangkok	฿23K	฿552	41m²	-	rent
For rent 1 bed condo in Sathon, Bangkok	฿23K	฿518	45m²	1	rent

Comparable Properties

Create a free account to unlock more details

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

Issara Collection Sathorn

฿190K

3 250m²