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

Belicondo

, bangkok|The Crest Phahonyothin 11 Verified across 2 data sources

฿13.3M฿137K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿137K/m²

District avg (3BR Condos)฿116K/m²

This property

Below avgAt avgAbove avg

Overpriced19% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Crest Phahonyothin 11

Selesai: 2011

Fasilitas

parkinggymsecurity and swimming pool

Price History

-13.5%over 2 months

Property Timeline

TodayActive

฿13.3M

Days on market: 4

Mar 22, 2026Listed

฿13.3M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿13.3M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿13.3M → ฿11.5M (-13.5%)

Source: Market Data

Mar 22, 2026Listed

฿13.3M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿137K/m²

District avg฿94K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+46.6% vs district

+15.0% 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฿13.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-78391.98499788335/mo

Monthly Breakdown

Mortgage Payment-฿60K

Rental Income (after vacancy)+฿10K

Common Area Fee (97m² x ฿50)-฿5K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-23.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿26.6M

Total Rental Income (25yr)฿3.0M

Total Interest Paid฿8.7M

Down payment: ฿4.0M (30%)Loan: ฿9.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿424.7(Your property: +32263.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿29K	฿380	75m²	2	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿30K	฿414	70m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿31K	฿311	95m²	1	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿32K	฿311	100m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿32K	฿380	81m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿37K	฿380	90m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿37K	฿380	92m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿42K	฿587	72m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿48K	฿690	69m²	2	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿48K	฿414	110m²	2	rent