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

Belicondo

, bangkok|Riverside Villa Condominium 1

฿37.0M฿151K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿151K/m²

District avg (2BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Overpriced85% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Riverside Villa Condominium 1

Selesai: 1992

Fasilitas

parkinggrillgymsauna

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿37.0M

Days on market: 4

Mar 22, 2026Listed

฿37.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿151K/m²

District avg฿68K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+121.7% vs district

+26.5% 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฿37.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-235156.51018774902/mo

Monthly Breakdown

Mortgage Payment-฿167K

Rental Income (after vacancy)+฿10K

Common Area Fee (245m² x ฿50)-฿12K

Maintenance-฿62K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-25.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿73.4M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿24.2M

Down payment: ฿11.1M (30%)Loan: ฿25.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿68K(Your property: +122.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Rat Burana, Bangkok	฿55K	฿276	200m²	2	rent
For rent 2 bedrooms condo in Rat Burana, Bangkok	฿58K	฿276	200m²	2	sale
For rent 1 bed condo in Rat Burana, Bangkok	฿63K	฿311	200m²	1	rent
For rent 3 bedrooms condo in Rat Burana, Bangkok	฿79K	฿276	270m²	3	rent
For rent 3 bedrooms condo in Rat Burana, Bangkok	฿79K	฿276	270m²	3	rent
For sale 5 bedrooms condo in Rat Burana, Bangkok	฿24.3M	฿82K	295m²	5	sale
For sale 3 bedrooms condo in Rat Burana, Bangkok	฿24.9M	฿126K	198m²	3	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿28.0M	฿125K	225m²	2	sale
For sale 2 bedrooms condo in Rat Burana, Bangkok	฿30.7M	฿114K	269m²	2	sale
For sale 4 bedrooms condo in Rat Burana, Bangkok	฿58.2M	฿230K	253m²	4	sale