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

Belicondo

, bangkok|Centrio Condominium

฿2.6M฿87K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿87K/m²

District avg (Studios Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal16% below market

Significantly below market for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.6M

Days on market: 5

Mar 21, 2026Listed

฿2.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿87K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+17.5% vs district

-27.2% 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฿2.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿177K/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿195K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿261.04425000000003

Investment Metrics

Annual ROI on Down Payment271.1%

Break-even Period0.4 years

Total Cost (25yr)฿5.4M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿1.7M

Down payment: ฿783K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿296.7(Your property: +29225.6%)

Property	Price	Price/m²	Area	Beds	Type
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿7K	฿241.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 25 sqm	฿8K	฿310.5	25m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿8K	฿276	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Ratchada City 18 — 1BR, 35 sqm	฿9K	฿241.5	35m²	-	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — 1BR, 35 sqm	฿10K	฿276	35m²	-	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — 1BR, 35 sqm	฿10K	฿276	35m²	-	rent
Centrio Condominium — Studio, 24 sqm	฿10K	฿414	24m²	Studio	rent