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

Belivilla

, bangkok|Villa Rachatewi

฿6.1M฿152K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿152K/m²

District avg (Villas)฿110K/m²

This property

Below avgAt avgAbove avg

Overpriced39% above market

Significantly above market for Villas in

40 m²

m²

1/undefined

Lantai

Proyek: Villa Rachatewi

Selesai: 2008

Fasilitas

parkingchildren areagardengym

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿6.1M

Days on market: 0

Mar 27, 2026Listed

฿6.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿152K/m²

District avg฿61K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+148.6% vs district

+105.9% 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฿6.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿204K/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿244K

Common Area Fee (40m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿607.3794

Investment Metrics

Annual ROI on Down Payment134.3%

Break-even Period0.7 years

Total Cost (25yr)฿12.0M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿3K(Your property: +4929.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿20K	฿483	40m²	1	rent
For rent studio condo in Ratchathewi, Bangkok	฿21K	฿518	40m²	-	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿23K	฿690	33m²	1	rent
For rent and for sale 1 bed condo in Khlong Toei, Bangkok	฿24K	฿759	32m²	1	rent
Piboon Condoville Buildaing 3	฿26K	฿26K	30m²	-	sale
For rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿26K	฿0	30m²	3	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿33K	฿656	48m²	1	rent
For rent 1 bed condo in Khlong Toei, Bangkok	฿37K	฿759	47m²	1	rent
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿37K	฿0	30m²	3	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿690	52m²	2	rent

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

Rent

The Wing Place Condo

฿12K

1 35m²