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

Belioffice

, bangkok|The Master Bts Onnut-Pattanakarn

฿19.0M฿81K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿81K/m²

District avg (1BR Offices)฿27K/m²

This property

Below avgAt avgAbove avg

Overpriced195% above market

Significantly above market for 1BR Offices in

Kamar Tidur

Kamar Mandi

Proyek: The Master Bts Onnut-Pattanakarn

Selesai: 2024

Fasilitas

parking and security

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿19.0M

Days on market: 0

Mar 26, 2026Listed

฿19.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿81K/m²

District avg฿14K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+487.4% vs district

-32.3% 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฿19.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-36661.904534033805/mo

Monthly Breakdown

Mortgage Payment-฿86K

Rental Income (after vacancy)+฿95K

Common Area Fee (235m² x ฿50)-฿12K

Maintenance-฿32K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-7.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿39.4M

Total Rental Income (25yr)฿28.4M

Total Interest Paid฿12.4M

Down payment: ฿5.7M (30%)Loan: ฿13.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿3K(Your property: +2324.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms house in Mae Rim, Chiang Mai	฿16K	฿69	168m²	3	rent
For rent office in Mueang Chiang Mai, Chiang Mai	฿45K	฿173	243m²	-	rent
For rent office in Prawet, Bangkok	฿69K	฿311	200m²	-	sale
For rent office in Yan Nawa, Bangkok	฿87K	฿345	236m²	-	rent
For rent office in Yan Nawa, Bangkok	฿95K	฿345	256m²	-	sale
For rent office in Sathon, Bangkok	฿105K	฿552	180m²	-	sale
For rent office in Pathum Wan, Bangkok	฿144K	฿828	170m²	-	rent
For rent office in Chatuchak, Bangkok	฿159K	฿828	187m²	-	rent
For rent retail Space in Khlong Toei, Bangkok	฿175K	฿587	296m²	-	rent
For sale and for rent office in Mae Rim, Chiang Mai	฿5.3M	฿29K	180m²	-	sale