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

Belicondo

, bangkok|Supalai Place

฿16.4M฿95K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿95K/m²

District avg (3BR Condos)฿194K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿16.4M

Days on market: 3

Mar 23, 2026Listed

฿16.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿95K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-36.0% vs district

-20.3% 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฿16.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-68455.59658580831/mo

Monthly Breakdown

Mortgage Payment-฿74K

Rental Income (after vacancy)+฿43K

Common Area Fee (172m² x ฿50)-฿9K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-16.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.4M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿10.7M

Down payment: ฿4.9M (30%)Loan: ฿11.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿359.6(Your property: +26387.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿42K	฿311	124m²	2	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿42K	฿276	145m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿44K	฿276	150m²	2	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿58K	฿311	175m²	3	sale
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿61K	฿449	130m²	2	sale
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿79K	฿483	162m²	3	rent
2-BR Condo at Baan Ananda Condo Sukhumvit 61 near BTS Thong Lor	฿80K	฿533	150m²	2	rent