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

Belicondo

, bangkok|The Tree Privata

฿2.4M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (Studios Condos)฿116K/m²

This property

Below avgAt avgAbove avg

Great Deal23% below market

Significantly below market for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿2.4M

Days on market: 5

Mar 21, 2026Listed

฿2.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE-0.8% vs district

-25.6% 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฿2.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿3K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿19K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿240.19934999999998

Investment Metrics

Annual ROI on Down Payment4.9%

Break-even Period20.5 years

Total Cost (25yr)฿4.9M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿1.6M

Down payment: ฿721K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿52K(Your property: +71.0%)

Property	Price	Price/m²	Area	Beds	Type
The Tree Privata — Studio, 27 sqm	฿9K	฿310.5	27m²	Studio	rent
The Tree Privata — Studio, 27 sqm	฿10K	฿345	27m²	Studio	rent
Lazio Sriyan — Studio, 30 sqm	฿14K	฿448.5	30m²	Studio	rent
The Tree Privata — Studio, 27 sqm	฿2.3M	฿86K	27m²	Studio	sale
Wan Vayla Na Chaophraya — Studio, 34 sqm	฿5.9M	฿173K	34m²	Studio	sale