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

Belicondo

, bangkok|Villa Rachatewi

฿6.0M฿150K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿150K/m²

District avg (Condos)฿193K/m²

This property

Below avgAt avgAbove avg

Great Deal22% below market

Significantly below market for Condos in

40 m²

m²

1/undefined

Lantai

Proyek: Villa Rachatewi

Selesai: 2008

Fasilitas

parkingchildren areagardengym

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿6.0M

Days on market: 0

Mar 27, 2026Listed

฿6.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿150K/m²

District avg฿143K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.1% vs district

+96.5% 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฿6.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-21502.11573170797/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿18K

Common Area Fee (40m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿599.6169

Investment Metrics

Annual ROI on Down Payment-14.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.9M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿629.1(Your property: +23728.2%)

Property	Price	Price/m²	Area	Beds	Type
Ideo Q Siam - Ratchathewi	฿20K	฿588	34.01m²	1	rent
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿21K	฿500	42m²	1	rent
1-BR Condo at Life Asoke Hype near ARL Makkasan	฿21K	฿656	32m²	1	rent
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿22K	฿647	34m²	1	rent
2-BR Condo at Rhythm Asoke near MRT Phra Ram 9	฿23K	฿500	45m²	2	rent
1-BR Condo at Supalai Elite Phayathai near ARL Ratchaprarop	฿23K	฿523	44m²	1	rent
1-BR Condo at Rhythm Asoke near MRT Phra Ram 9	฿24K	฿770	31.15m²	1	rent
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿24K	฿571	42m²	1	rent
1-BR Condo at Q Asoke near MRT Phetchaburi	฿28K	฿622	45m²	1	rent
1-BR Condo at Park Origin Phayathai near BTS Phaya Thai	฿32K	฿914	35m²	1	rent