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

Belicondo

, bangkok|The Privilege Residence

฿12.5M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (Condos)฿108K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for Condos in

156 m²

m²

—

Lantai

Fasilitas

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿12.5M

Days on market: 5

Mar 21, 2026Listed

฿157K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿80K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+8.0% vs district

-33.1% 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฿12.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿109K/mo

Monthly Breakdown

Mortgage Payment-฿56K

Rental Income (after vacancy)+฿195K

Common Area Fee (156m² x ฿50)-฿8K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment34.8%

Break-even Period2.9 years

Total Cost (25yr)฿25.8M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿8.1M

Down payment: ฿3.7M (30%)Loan: ฿8.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿442(Your property: +17999.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Bang Kapi, Bangkok	฿37K	฿311	116m²	3	rent
For rent 3 bedrooms condo in Bang Kapi, Bangkok	฿37K	฿311	116m²	3	rent
For rent 2 bedrooms condo in Kathu, Phuket	฿57K	฿380	150m²	2	rent
For rent 2 bedrooms condo in Kathu, Phuket	฿57K	฿380	150m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿85K	฿518	160m²	2	sale
For rent 2 bedrooms condo in Watthana, Bangkok	฿85K	฿518	160m²	2	sale
For rent 2 bedrooms condo in Kathu, Phuket	฿85K	฿587	140m²	2	rent
For rent 2 bedrooms condo in Kathu, Phuket	฿85K	฿587	140m²	2	rent