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

Belivilla

, bangkok|Tulip Lite Condo

฿1.3M฿30K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿30K/m²

District avg (2BR Villas)฿40K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 2BR Villas in

Kamar Tidur

42 m²

m²

Proyek: Tulip Lite Condo

Selesai: 2013

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿1.3M

Days on market: 0

Mar 27, 2026Listed

฿1.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿30K/m²

District avg฿27K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+10.9% vs district

-60.3% 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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3470.509035010885/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿7K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿125.92160000000001

Investment Metrics

Annual ROI on Down Payment-11.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.0M

Total Rental Income (25yr)฿2.0M

Total Interest Paid฿822K

Down payment: ฿378K (30%)Loan: ฿881K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿19K(Your property: +60.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Krathum Baen, Samut Sakhon	฿10K	฿207	42m²	2	rent
For sale 1 bed condo in Krathum Baen, Samut Sakhon	฿423K	฿13K	32m²	1	sale
Apartment Projects in Khlong Sam Wa, Bangkok	฿529K	฿0	30m²	-	sale
For sale 1 bed condo in Krathum Baen, Samut Sakhon	฿1.0M	฿0	30m²	1	sale
For sale 2 bedrooms condo in Krathum Baen, Samut Sakhon	฿1.7M	฿40K	42m²	2	sale
For sale 2 bedrooms condo in Krathum Baen, Samut Sakhon	฿1.7M	฿0	30m²	2	sale
For sale 1 bed condo in Krathum Baen, Samut Sakhon	฿2.0M	฿48K	42m²	1	sale
For sale 2 bedrooms condo in Krathum Baen, Samut Sakhon	฿2.0M	฿48K	42m²	2	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

Tulip Lite Condo

฿6K

1 28m²

Rent