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

Belicondo

, bangkok|Royal Castle Pattanakarn

฿5.3M฿26K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿26K/m²

District avg (1BR Condos)฿270K/m²

This property

Below avgAt avgAbove avg

Great Deal91% below market

Significantly below market for 1BR Condos in

Kamar Tidur

208 m²

m²

Proyek: Royal Castle Pattanakarn

Selesai: 1996

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿5.3M

Days on market: 4

Mar 22, 2026Listed

฿5.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿26K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-83.7% vs district

-78.6% 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฿5.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-31368.058491284813/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿12K

Common Area Fee (208m² x ฿50)-฿10K

Maintenance-฿9K

Insurance + Tax-฿532.7801000000001

Investment Metrics

Annual ROI on Down Payment-23.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.2M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿22K(Your property: +15.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿29K	฿138	178m²	3	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿31K	฿173	160m²	2	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿37K	฿173	184m²	1	sale
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿173	184m²	3	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿4.2M	฿25K	171m²	3	sale
For sale studio condo in Suan Luang, Bangkok	฿6.1M	฿40K	152m²	-	sale
For sale 4 bedrooms condo in Suan Luang, Bangkok	฿6.3M	฿27K	231m²	4	sale
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿6.9M	฿47K	147m²	2	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿7.7M	฿36K	215m²	3	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿7.9M	฿46K	173m²	3	sale