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)฿193K/m²

This property

Below avgAt avgAbove avg

Good Value11% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Villa Rachatewi

Selesai: 2008

Fasilitas

parkingchildren areagardengym

Price History

+8.6%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฿143K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+20.3% vs district

+141.0% 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

฿-76551.06724224304/mo

Monthly Breakdown

Mortgage Payment-฿65K

Rental Income (after vacancy)+฿18K

Common Area Fee (84m² x ฿50)-฿4K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-21.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.4M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿9.4M

Down payment: ฿4.3M (30%)Loan: ฿10.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿47K(Your property: +263.7%)

Property	Price	Price/m²	Area	Beds	Type
Baan Klang Krung Siam-Pathumwan, Bangkok	฿36K	฿537	67m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿39K	฿552	67m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿55K	฿690	78m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿75K	฿1K	73m²	2	rent
2-BR Condo at Circle Living Prototype New Petchburi near MRT Phetchaburi	฿80K	฿941	85m²	2	rent
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿5.1M	฿81K	63m²	2	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿5.7M	฿77K	75m²	2	sale
For sale 1 bed condo in Ratchathewi, Bangkok	฿6.1M	฿93K	66m²	1	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿6.8M	฿113K	60m²	2	sale
For sale 1 bed condo in Ratchathewi, Bangkok	฿6.8M	฿104K	65m²	1	sale