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

Belicondo

, bangkok|Lumpini Ville On Nut Suan Luang

฿13.0M฿565K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿565K/m²

District avg (1BR Condos)฿270K/m²

This property

Below avgAt avgAbove avg

Overpriced110% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Lumpini Ville On Nut Suan Luang

Selesai: 2014

Fasilitas

swimming poolpoolgymfitness

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿13.0M

Days on market: 3

Mar 23, 2026Listed

฿13.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿565K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+259.7% vs district

+372.9% 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฿13.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-70274.74297862496/mo

Monthly Breakdown

Mortgage Payment-฿59K

Rental Income (after vacancy)+฿12K

Common Area Fee (23m² x ฿50)-฿1K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-21.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿24.8M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿8.5M

Down payment: ฿3.9M (30%)Loan: ฿9.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿31K(Your property: +1723.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Suan Luang, Bangkok	฿11K	฿414	24m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿12K	฿449	25m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿449	29m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿483	28m²	1	rent
For sale studio condo in Suan Luang, Bangkok	฿672K	฿28K	24m²	-	sale
For sale studio condo in Suan Luang, Bangkok	฿794K	฿28K	28m²	-	sale
For sale studio condo in Suan Luang, Bangkok	฿899K	฿32K	28m²	-	sale
For sale 1 bed condo in Suan Luang, Bangkok	฿1.6M	฿54K	29m²	1	sale
For sale 1 bed condo in Suan Luang, Bangkok	฿2.1M	฿84K	25m²	1	sale
Artemis Sukhumvit 77 – 1 Bedroom Condo\| Fully Furnished \| 12th Floor \| Tenanted Until Dec 2026, Contact Us Now!	฿2.4M	฿82K	29.72m²	1	sale