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

Belicondo

, bangkok|Magnolias Waterfront Residences

฿26.3M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Magnolias Waterfront Residences

Selesai: 2019

Fasilitas

parkingchildren areagardengrill

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿26.3M

Days on market: 4

Mar 22, 2026Listed

฿26.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿26.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-152510.6598879492/mo

Monthly Breakdown

Mortgage Payment-฿119K

Rental Income (after vacancy)+฿14K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿44K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-23.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿50.1M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿17.2M

Down payment: ฿7.9M (30%)Loan: ฿18.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong San, Bangkok	฿7K	฿207	30m²	1	rent
For rent studio condo in Khlong San, Bangkok	฿11K	฿483	21m²	-	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	35m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	38m²	1	rent
For rent studio condo in Khlong San, Bangkok	฿14K	฿587	23m²	-	rent
Urbano Absolute Sathon-Taksin, Bangkok	฿19K	฿500	38m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿25K	฿725	34m²	1	rent
Aliss Wongwianyai	฿70K	฿70K	30m²	-	sale
The Niche Wongwianyai-Taksin	฿71K	฿71K	30m²	-	sale
For sale 1 bed condo in Khlong San, Bangkok	฿2.2M	฿87K	25m²	1	sale