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

Belicondo

, bangkok|Bangkok Noi Waterside

฿783K฿25K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿25K/m²

District avg (1BR Condos)฿75K/m²

This property

Below avgAt avgAbove avg

Great Deal66% below market

Significantly below market for 1BR Condos in

Kamar Tidur

31 m²

m²

Proyek: Bangkok Noi Waterside

Selesai: 2004

Fasilitas

parkingsecurity and swimming pool

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿783K

Days on market: 4

Mar 22, 2026Listed

฿783K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿25K/m²

District avg฿54K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-52.9% vs district

-78.9% 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฿783K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1896.0922685753399/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿5K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿1K

Insurance + Tax-฿78.3047

Investment Metrics

Annual ROI on Down Payment-9.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿1.9M

Total Rental Income (25yr)฿1.4M

Total Interest Paid฿511K

Down payment: ฿235K (30%)Loan: ฿548K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.1(Your property: +6492.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bangkok Noi, Bangkok	฿5K	฿138	29m²	-	rent
For rent studio condo in Bangkok Noi, Bangkok	฿5K	฿207	24m²	-	rent
For rent studio condo in Bangkok Noi, Bangkok	฿10K	฿345	26m²	-	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿12K	฿380	30m²	1	rent
For rent studio condo in Bangkok Noi, Bangkok	฿13K	฿414	29m²	-	rent
For rent studio condo in Bangkok Noi, Bangkok	฿13K	฿552	23m²	-	rent
For rent studio condo in Bangkok Noi, Bangkok	฿13K	฿414	30m²	-	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿15K	฿483	30m²	1	rent
For rent studio condo in Bangkok Noi, Bangkok	฿16K	฿449	35m²	-	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿16K	฿449	35m²	1	rent