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

Belicondo

, bangkok|Kirasup Mansion Ville

฿1.4M฿23K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿23K/m²

District avg (1BR Condos)฿69K/m²

This property

Below avgAt avgAbove avg

Great Deal67% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Kirasup Mansion Ville

Selesai: 2013

Fasilitas

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 4

Mar 22, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿23K/m²

District avg฿57K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-60.2% vs district

-81.1% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5298.701117269333/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿7K

Common Area Fee (62m² x ฿50)-฿3K

Maintenance-฿2K

Insurance + Tax-฿140.2046

Investment Metrics

Annual ROI on Down Payment-15.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.6M

Total Rental Income (25yr)฿2.0M

Total Interest Paid฿916K

Down payment: ฿421K (30%)Loan: ฿981K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: -11.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khan Na Yao, Bangkok	฿10K	฿173	50m²	1	rent
For rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿13K	฿242	52m²	2	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿13K	฿276	45m²	1	rent
For rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿16K	฿242	65m²	2	rent
For sale 1 bed condo in Khan Na Yao, Bangkok	฿2.0M	฿31K	64m²	1	sale
For sale 2 bedrooms condo in Khan Na Yao, Bangkok	฿2.1M	฿32K	65m²	2	sale
For sale 2 bedrooms condo in Khan Na Yao, Bangkok	฿2.1M	฿48K	44m²	2	sale
For sale and for rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿2.1M	฿33K	65m²	2	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿2.4M	฿53K	45m²	1	sale
For sale studio condo in Khan Na Yao, Bangkok	฿2.5M	฿56K	45m²	-	sale

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

More in

Rent

ARISE APARTMENT

฿4K

30m²

Rent