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

Belicondo

, bangkok|The Tropical Condominium

฿1.7M฿42K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿42K/m²

District avg (Condos)฿105K/m²

This property

Below avgAt avgAbove avg

Great Deal60% below market

Significantly below market for Condos in

40 m²

m²

40/undefined

Lantai

Proyek: The Tropical Condominium

Selesai: 2010

Fasilitas

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿1.7M

Days on market: 4

Mar 22, 2026Listed

฿1.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿42K/m²

District avg฿89K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-52.8% vs district

-64.8% 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฿1.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿11K/mo

Monthly Breakdown

Mortgage Payment-฿8K

Rental Income (after vacancy)+฿24K

Common Area Fee (40m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿168.4566

Investment Metrics

Annual ROI on Down Payment26.4%

Break-even Period3.8 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿7.1M

Total Interest Paid฿1.1M

Down payment: ฿505K (30%)Loan: ฿1.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿403.9(Your property: +10320.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿11K	฿311	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿12K	฿345	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿311	47m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿449	41m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿518	35m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿483	40m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿21K	฿621	34m²	1	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿449	50m²	2	rent