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

Belicondo

, bangkok|The Airport Residence

฿836K฿26K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿26K/m²

District avg (Condos)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal54% below market

Significantly below market for Condos in

32 m²

m²

1/undefined

Lantai

Proyek: The Airport Residence

Selesai: 1994

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿836K

Days on market: 4

Mar 22, 2026Listed

฿836K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿26K/m²

District avg฿45K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-41.9% vs district

-78.1% 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฿836K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2656.121811022222/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿4K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿1K

Insurance + Tax-฿83.5935

Investment Metrics

Annual ROI on Down Payment-12.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.1M

Total Rental Income (25yr)฿1.3M

Total Interest Paid฿546K

Down payment: ฿251K (30%)Loan: ฿585K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +153.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Don Mueang, Bangkok	฿4K	฿138	26m²	-	rent
For rent 1 bed condo in Don Mueang, Bangkok	฿7K	฿242	28m²	1	rent
For rent studio condo in Don Mueang, Bangkok	฿7K	฿207	33m²	-	rent
For rent 1 bed condo in Don Mueang, Bangkok	฿9K	฿345	24m²	1	rent
For rent studio condo in Don Mueang, Bangkok	฿10K	฿345	28m²	-	rent
For sale 1 bed condo in Don Mueang, Bangkok	฿465K	฿15K	30m²	1	sale
For sale 1 bed condo in Don Mueang, Bangkok	฿524K	฿16K	33m²	1	sale
For sale studio condo in Don Mueang, Bangkok	฿624K	฿18K	34m²	-	sale
For sale studio condo in Don Mueang, Bangkok	฿709K	฿27K	26m²	-	sale
For sale 1 bed condo in Don Mueang, Bangkok	฿794K	฿25K	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

Granma House (Rim Klong Room for rent)

฿2K

30m²

Rent