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

Belicondo

, bangkok|Salintara

฿28.0M฿125K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿125K/m²

District avg (2BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Overpriced53% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Salintara

Selesai: 2007

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿28.0M

Days on market: 4

Mar 22, 2026Listed

฿28.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿125K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+82.8% vs district

+4.3% 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฿28.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-177701.37484139862/mo

Monthly Breakdown

Mortgage Payment-฿126K

Rental Income (after vacancy)+฿10K

Common Area Fee (225m² x ฿50)-฿11K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-25.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿56.2M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿18.3M

Down payment: ฿8.4M (30%)Loan: ฿19.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿71K(Your property: +76.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Rat Burana, Bangkok	฿55K	฿276	200m²	2	rent
For rent 2 bedrooms condo in Rat Burana, Bangkok	฿58K	฿276	200m²	2	sale
For rent 1 bed condo in Rat Burana, Bangkok	฿63K	฿311	200m²	1	rent
For rent 3 bedrooms condo in Rat Burana, Bangkok	฿79K	฿276	270m²	3	rent
For rent 3 bedrooms condo in Rat Burana, Bangkok	฿79K	฿276	270m²	3	rent
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿14.1M	฿85K	165m²	2	sale
For sale 3 bedrooms condo in Rat Burana, Bangkok	฿24.9M	฿126K	198m²	3	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿30.7M	฿114K	269m²	2	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿37.0M	฿151K	245m²	2	sale
For sale 4 bedrooms condo in Rat Burana, Bangkok	฿58.2M	฿230K	253m²	4	sale