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

Belicondo

, bangkok|Lumpini Condo Town Bodindecha - Ramkhamhaeng

฿1.3M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (Studios Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal48% below market

Significantly below market for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿1.3M

Days on market: 5

Mar 21, 2026Listed

฿1.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿54K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-27.6% vs district

-55.1% 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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿185K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿195K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿134.1912

Investment Metrics

Annual ROI on Down Payment551.8%

Break-even Period0.2 years

Total Cost (25yr)฿2.9M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿876K

Down payment: ฿403K (30%)Loan: ฿939K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿341.55(Your property: +15607.1%)

Property	Price	Price/m²	Area	Beds	Type
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿7K	฿241.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 25 sqm	฿8K	฿310.5	25m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿8K	฿276	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Centrio Condominium — Studio, 24 sqm	฿10K	฿414	24m²	Studio	rent
For rent 1 bed condo in Mueang Phuket, Phuket	฿11K	฿414	24m²	1	rent
For rent 1 bed condo in Mueang Phuket, Phuket	฿11K	฿414	24m²	1	rent
Centrio Condominium — Studio, 30 sqm	฿13K	฿414	30m²	Studio	rent