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

Belivilla

, bangkok|Widen By Sansiri

฿29.5M฿206K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿206K/m²

District avg (3BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Fair Price2% above market

At market average for 3BR Villas in

Kamar Tidur

Kamar Mandi

Proyek: Widen By Sansiri

Selesai: 2028

Fasilitas

parkingconciergegardengym

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿29.5M

Days on market: 0

Mar 27, 2026Listed

฿29.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿206K/m²

District avg฿149K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+38.0% vs district

+193.8% 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฿29.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-132092.67816906306/mo

Monthly Breakdown

Mortgage Payment-฿133K

Rental Income (after vacancy)+฿60K

Common Area Fee (143m² x ฿50)-฿7K

Maintenance-฿49K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-17.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿57.7M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿19.3M

Down payment: ฿8.9M (30%)Loan: ฿20.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿397.1(Your property: +51845.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿449	102m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿276	170m²	2	rent
For rent 2 bedrooms apartment in Sathon, Bangkok	฿51K	฿414	120m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿52K	฿449	110m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿53K	฿380	137m²	3	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿53K	฿518	102m²	2	sale