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

Belicondo

, bangkok|Villa Rachatewi

฿14.4M฿172K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿172K/m²

District avg (2BR Condos)฿142K/m²

This property

Below avgAt avgAbove avg

Overpriced21% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Villa Rachatewi

Selesai: 2008

Fasilitas

parkingchildren areagardengym

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿14.4M

Days on market: 0

Mar 27, 2026Listed

฿14.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿172K/m²

District avg฿91K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+89.3% vs district

+135.6% 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฿14.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿190K/mo

Monthly Breakdown

Mortgage Payment-฿65K

Rental Income (after vacancy)+฿284K

Common Area Fee (84m² x ฿50)-฿4K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment52.6%

Break-even Period1.9 years

Total Cost (25yr)฿28.4M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿9.4M

Down payment: ฿4.3M (30%)Loan: ฿10.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿68K(Your property: +153.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿39K	฿552	67m²	1	rent
For sale 1 bed condo in Bang Lamung, Chonburi	฿3.1M	฿42K	74m²	1	sale
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿3.7M	฿50K	74m²	2	sale
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿5.0M	฿47K	106m²	2	sale
For sale 2 bedrooms condo in Mueang Phuket, Phuket	฿5.5M	฿85K	65m²	2	sale
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿5.6M	฿94K	60m²	1	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.5M	฿85K	76m²	2	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿88K	77m²	2	sale
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿86K	79m²	2	sale
For sale 1 bed condo in Mueang Buriram, Buriram	฿6.8M	฿97K	70m²	1	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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

The New Concept Pool Villa Garden

฿402.1M

28 19200m²