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

Belicondo

, bangkok|The Privilege Residence

฿32.0M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (Condos)฿108K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for Condos in

400 m²

m²

—

Lantai

Fasilitas

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿32.0M

Days on market: 5

Mar 21, 2026Listed

฿152K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿80K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+8.0% vs district

-33.1% 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฿32.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-26064.970756021474/mo

Monthly Breakdown

Mortgage Payment-฿144K

Rental Income (after vacancy)+฿195K

Common Area Fee (400m² x ฿50)-฿20K

Maintenance-฿53K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-3.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿66.3M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿20.9M

Down payment: ฿9.6M (30%)Loan: ฿22.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿359(Your property: +22184.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 5 bedrooms condo in Kathu, Phuket	฿103K	฿276	340m²	5	rent
For rent 5 bedrooms condo in Kathu, Phuket	฿103K	฿276	340m²	5	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿116K	฿311	345m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿116K	฿311	345m²	3	rent
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
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿380	400m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿414	350m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿414	350m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿380	400m²	3	rent