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

Belicondo

, bangkok|The Privilege Residence

฿6.3M฿90K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿90K/m²

District avg (Condos)฿108K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for Condos in

70 m²

m²

—

Lantai

Fasilitas

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿6.3M

Days on market: 5

Mar 21, 2026Listed

฿6.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿90K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+21.3% vs district

-24.8% 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฿6.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿152K/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿195K

Common Area Fee (70m² x ฿50)-฿4K

Maintenance-฿10K

Insurance + Tax-฿629.0247

Investment Metrics

Annual ROI on Down Payment96.5%

Break-even Period1.0 years

Total Cost (25yr)฿12.9M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿4.1M

Down payment: ฿1.9M (30%)Loan: ฿4.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿531.45(Your property: +16804.3%)

Property	Price	Price/m²	Area	Beds	Type
Mantra Beach Condominium — 2BR, 55 sqm	฿23K	฿414	55m²	-	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
Centrio Condominium — 2BR, 67 sqm	฿31K	฿448.5	67m²	-	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿690	52m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿690	52m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿621	73m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿48K	฿621	73m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿48K	฿621	74m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿48K	฿587	80m²	2	rent