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

Belihouse

, bangkok|World Club Land Village

฿27.5M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: World Club Land Village

Selesai: 2026

Fasilitas

garden

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿27.5M

Days on market: 0

Mar 26, 2026Listed

฿27.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿29K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿27.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-139509.99734845443/mo

Monthly Breakdown

Mortgage Payment-฿124K

Rental Income (after vacancy)+฿35K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿46K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-20.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿52.3M

Total Rental Income (25yr)฿10.4M

Total Interest Paid฿18.0M

Down payment: ฿8.3M (30%)Loan: ฿19.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿0

Property	Price	Price/m²	Area	Beds	Type
For sale 3 bedrooms townhouse in Mueang Nakhon Si Thammarat, Nakhon Si Thammarat	฿1.9M	฿0	30m²	3	sale
For sale 4 bedrooms house in Khan Na Yao, Bangkok	฿4.8M	฿0	30m²	4	sale
For sale 4 bedrooms house in Prawet, Bangkok	฿13.2M	฿0	30m²	4	sale