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

Belicondo

, bangkok|185 Rajadamri

฿189.0M฿488K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿488K/m²

District avg (4BR Condos)฿379K/m²

This property

Below avgAt avgAbove avg

Overpriced29% above market

Significantly above market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: 185 Rajadamri

Selesai: 2012

Fasilitas

swimming poolpoolgymfitness

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿189.0M

Days on market: 0

Mar 27, 2026Listed

฿189.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿488K/m²

District avg฿174K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+180.2% vs district

+542.1% 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฿189.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-912736.2520285834/mo

Monthly Breakdown

Mortgage Payment-฿852K

Rental Income (after vacancy)+฿293K

Common Area Fee (387m² x ฿50)-฿19K

Maintenance-฿315K

Insurance + Tax-฿19K

Investment Metrics

Annual ROI on Down Payment-19.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿361.7M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿123.4M

Down payment: ฿56.7M (30%)Loan: ฿132.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿438.1(Your property: +111375.0%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
Somkid Gardens, Bangkok	฿110K	฿344	320m²	4	rent
Chidlom Place, Bangkok	฿120K	฿430	279m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿120K	฿414	271m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿125K	฿414	300m²	3	rent
The Rajdamri, Bangkok	฿150K	฿526	285m²	3	rent
Ploenruedee Residence, Bangkok	฿160K	฿395	405m²	4	rent
Royal Residence Park, Bangkok	฿160K	฿582	275m²	4	rent
Royal Residence Park, Bangkok	฿170K	฿618	275m²	4	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent