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

Belicondo

, bangkok|Villa Rachatewi

฿8.1M฿189K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿189K/m²

District avg (1BR Condos)฿111K/m²

This property

Below avgAt avgAbove avg

Overpriced71% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Villa Rachatewi

Selesai: 2008

Fasilitas

parkingchildren areagardengym

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿8.1M

Days on market: 0

Mar 26, 2026Listed

฿8.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿189K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+155.8% vs district

+58.5% 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฿8.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿142K/mo

Monthly Breakdown

Mortgage Payment-฿37K

Rental Income (after vacancy)+฿195K

Common Area Fee (43m² x ฿50)-฿2K

Maintenance-฿14K

Insurance + Tax-฿814.7761999999999

Investment Metrics

Annual ROI on Down Payment69.5%

Break-even Period1.4 years

Total Cost (25yr)฿16.0M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿5.3M

Down payment: ฿2.4M (30%)Loan: ฿5.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿279.65(Your property: +67654.0%)

Property	Price	Price/m²	Area	Beds	Type
Ratchada City 18 — 1BR, 35 sqm	฿9K	฿241.5	35m²	-	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — 1BR, 35 sqm	฿10K	฿276	35m²	-	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — 1BR, 35 sqm	฿10K	฿276	35m²	-	rent
Ratchada City 18 — 1BR, 48 sqm	฿13K	฿241.5	48m²	-	rent
Ratchada City 18 — 1BR, 48 sqm	฿13K	฿241.5	48m²	-	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿13K	฿242	48m²	1	rent
For rent 1 bed condo in Huai Khwang, Bangkok	฿13K	฿242	48m²	1	rent
Centrio Condominium — Studio, 31 sqm	฿14K	฿414	31m²	Studio	rent
For rent studio condo in Khlong Toei, Bangkok	฿14K	฿311	41m²	-	rent
For rent studio condo in Khlong Toei, Bangkok	฿14K	฿311	41m²	-	rent