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

Belicondo

, bangkok|31 Residence

฿101K฿414/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿414/m²

District avg (2BR Condos)฿120K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: 31 Residence

Selesai: 2011

Fasilitas

parkingchildren areagymsauna

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿101K

Days on market: 0

Mar 26, 2026Listed

฿101K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿414/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.4% vs district

-99.7% 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฿101K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿182K/mo

Monthly Breakdown

Mortgage Payment-฿453.4148695688026

Rental Income (after vacancy)+฿195K

Common Area Fee (240m² x ฿50)-฿12K

Maintenance-฿167.555

Insurance + Tax-฿10.0533

Investment Metrics

Annual ROI on Down Payment7247.8%

Break-even Period0.0 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿66K

Down payment: ฿30K (30%)Loan: ฿70K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿391.1666666666667(Your property: +5.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Khlong Toei, Bangkok	฿85K	฿311	250m²	3	rent
For rent 3 bedrooms condo in Khlong Toei, Bangkok	฿85K	฿311	250m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿92K	฿483	186m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿101K	฿414	240m²	2	sale
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿127K	฿414	300m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿127K	฿414	300m²	3	rent