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

Belicondo

, bangkok|Niran Residence 2

฿582K฿23K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿23K/m²

District avg (Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Great Deal55% below market

Significantly below market for Condos in

25 m²

m²

1/undefined

Lantai

Proyek: Niran Residence 2

Selesai: 1994

Fasilitas

parking and security

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿582K

Days on market: 4

Mar 22, 2026Listed

฿582K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿23K/m²

District avg฿44K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-47.5% vs district

-80.5% 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฿582K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿2K/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿7K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿969.7950000000001

Insurance + Tax-฿58.18770000000001

Investment Metrics

Annual ROI on Down Payment15.4%

Break-even Period6.5 years

Total Cost (25yr)฿1.5M

Total Rental Income (25yr)฿2.1M

Total Interest Paid฿380K

Down payment: ฿175K (30%)Loan: ฿407K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿19K(Your property: +25.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Prawet, Bangkok	฿5K	฿173	25m²	-	rent
Lee Place Phattanakan Condo	฿5K	฿0	30m²	-	rent
For rent studio condo in Prawet, Bangkok	฿8K	฿380	22m²	-	rent
For rent studio condo in Prawet, Bangkok	฿10K	฿311	29m²	-	rent
For sale 1 bed condo in Prawet, Bangkok	฿369K	฿15K	24m²	1	sale
For sale 1 bed condo in Prawet, Bangkok	฿370K	฿14K	26m²	1	sale
For sale studio condo in Prawet, Bangkok	฿529K	฿21K	25m²	-	sale
For sale 1 bed condo in Prawet, Bangkok	฿1.0M	฿36K	29m²	1	sale
For sale 1 bed condo in Prawet, Bangkok	฿1.1M	฿41K	26m²	1	sale
For sale 11 bedrooms condo in Prawet, Bangkok	฿1.3M	฿57K	22m²	11	sale