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

Belicondo

, bangkok|Permsinsub Boutique Condo

฿1.0M฿37K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿37K/m²

District avg (1BR Condos)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 1BR Condos in

Kamar Tidur

27 m²

m²

Proyek: Permsinsub Boutique Condo

Selesai: 2015

Fasilitas

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿1.0M

Days on market: 4

Mar 22, 2026Listed

฿1.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿37K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.6% vs district

-68.9% 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฿1.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3981.927964563455/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿4K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿100.41919999999999

Investment Metrics

Annual ROI on Down Payment-15.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.3M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿656K

Down payment: ฿301K (30%)Loan: ฿703K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +661.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Sai Mai, Bangkok	฿6K	฿311	20m²	-	rent
For rent studio condo in Sai Mai, Bangkok	฿7K	฿311	21m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿311	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿11K	฿311	31m²	-	rent
The Origin Phahon-Saphanmai, Bangkok	฿14K	฿482	28m²	1	rent
For sale 1 bed condo in Sai Mai, Bangkok	฿370K	฿12K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿528K	฿18K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿529K	฿17K	32m²	1	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

J&R Apartment

฿2K

30m²

Rent