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

Belivilla

, bangkok|The Ultimate Seasons Park

฿4.4M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (2BR Villas)฿60K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for 2BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: The Ultimate Seasons Park

Selesai: 2016

Fasilitas

parkingconciergegardengym

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿4.4M

Days on market: 0

Mar 27, 2026Listed

฿4.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿38K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+50.6% vs district

-22.9% 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฿4.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-16802.562830146147/mo

Monthly Breakdown

Mortgage Payment-฿20K

Rental Income (after vacancy)+฿14K

Common Area Fee (76m² x ฿50)-฿4K

Maintenance-฿7K

Insurance + Tax-฿438.07410000000004

Investment Metrics

Annual ROI on Down Payment-15.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿9.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿2.9M

Down payment: ฿1.3M (30%)Loan: ฿3.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿41K(Your property: +39.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Mueang Rayong, Rayong	฿17K	฿242	64m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿20K	฿345	55m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿22K	฿380	54m²	1	rent
For rent 1 bed apartment in Suan Luang, Bangkok	฿23K	฿242	94m²	1	rent
For rent 1 bed condo in Klaeng, Rayong	฿23K	฿345	62m²	1	rent
For sale 1 bed condo in Klaeng, Rayong	฿4.6M	฿73K	62m²	1	sale
For sale 1 bed condo in Klaeng, Rayong	฿5.1M	฿82K	62m²	1	sale
For sale 2 bedrooms condo in Mueang Rayong, Rayong	฿5.6M	฿104K	54m²	2	sale
For sale 4 bedrooms house in Lam Luk Ka, Pathum Thani	฿6.1M	฿111K	55m²	4	sale

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

More in

Rent

The Courtyard Rayong

฿14K

1 32m²

Buy