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

Belicondo

, bangkok|28 Chidlom

฿20.3M฿462K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿462K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced300% above market

Significantly above market for Condos in

44 m²

m²

—

Lantai

Proyek: 28 Chidlom

Selesai: 2019

Fasilitas

security

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿20.3M

Days on market: 0

Mar 27, 2026Listed

฿20.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿462K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+681.5% vs district

+464.1% 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฿20.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿39K/mo

Monthly Breakdown

Mortgage Payment-฿92K

Rental Income (after vacancy)+฿169K

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿34K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment7.7%

Break-even Period13.0 years

Total Cost (25yr)฿38.9M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿13.3M

Down payment: ฿6.1M (30%)Loan: ฿14.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿233.8(Your property: +197329.9%)

Property	Price	Price/m²	Area	Beds	Type
Si Racha Place, Chon Buri (Pattaya)	฿7K	฿200	35m²	Studio	rent
Ladda Place Sriracha, Chon Buri (Pattaya)	฿8K	฿160	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿9K	฿180	50m²	1	rent
Plus Condo Sriracha, Chon Buri (Pattaya)	฿9K	฿273	33m²	1	rent
AD Bangsaray Condo Lake and Resort, Chon Buri (Pattaya)	฿9K	฿176	51m²	1	rent
Ladda Condo View, Chon Buri (Pattaya)	฿9K	฿273	33m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿10K	฿185	54m²	1	rent
Ladda Plus Sriracha, Chon Buri (Pattaya)	฿10K	฿294	34m²	2	rent
Marina Bayfront Sriracha, Chon Buri (Pattaya)	฿10K	฿294	34m²	1	rent
Plus Condo Sriracha, Chon Buri (Pattaya)	฿10K	฿303	33m²	1	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

Independent

฿22.9M

3 960m²