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

Belivilla

, bangkok|The Crown Residences

฿16.2M฿306K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿306K/m²

District avg (2BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Overpriced52% 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

฿16.2M

Days on market: 0

Mar 27, 2026Listed

฿16.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿306K/m²

District avg฿149K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+104.7% vs district

+312.3% 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฿16.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-44172.021488675025/mo

Monthly Breakdown

Mortgage Payment-฿73K

Rental Income (after vacancy)+฿60K

Common Area Fee (53m² x ฿50)-฿3K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-10.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿31.3M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿10.6M

Down payment: ฿4.9M (30%)Loan: ฿11.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿435(Your property: +70208.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿311	44m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿207	65m²	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