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

Belicondo

, bangkok|The Winnetka

฿39K฿242/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿242/m²

District avg (3BR Condos)฿83K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Winnetka

Selesai: 2016

Fasilitas

parking and security

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿39K

Days on market: 4

Mar 22, 2026Listed

฿39K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿242/m²

District avg฿26K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.1% vs district

-99.8% 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฿39K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿58K/mo

Monthly Breakdown

Mortgage Payment-฿176.60687995558843

Rental Income (after vacancy)+฿65K

Common Area Fee (145m² x ฿50)-฿7K

Maintenance-฿65.26333333333334

Insurance + Tax-฿3.9158

Investment Metrics

Annual ROI on Down Payment5907.9%

Break-even Period0.0 years

Total Cost (25yr)฿2.2M

Total Rental Income (25yr)฿19.6M

Total Interest Paid฿26K

Down payment: ฿12K (30%)Loan: ฿27K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿83K(Your property: -99.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Watthana, Bangkok	฿27K	฿242	105m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿40K	฿242	158m²	2	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿72K	฿414	170m²	3	rent
For rent 2 bedrooms condo in Thalang, Phuket	฿127K	฿932	134m²	2	rent
For rent 3 bedrooms condo in Khlong Toei, Bangkok	฿159K	฿1K	130m²	3	sale
For sale and for rent 2 bedrooms condo in Mueang Phuket, Phuket	฿9.4M	฿56K	168m²	2	sale
For sale and for rent 2 bedrooms condo in Thalang, Phuket	฿21.2M	฿207K	102m²	2	sale
For sale 2 bedrooms condo in Thalang, Phuket	฿58.2M	฿396K	147m²	2	sale