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

Belicondo

, bangkok|Thana Tri

฿2.9M฿70K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿70K/m²

District avg (1BR Condos)฿84K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Thana Tri

Selesai: 2007

Fasilitas

conciergegymsauna and swimming pool

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿2.9M

Days on market: 4

Mar 22, 2026Listed

฿2.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿70K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.9% vs district

-41.7% 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฿2.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-13745.54647297115/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿6K

Common Area Fee (41m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿285.70140000000004

Investment Metrics

Annual ROI on Down Payment-19.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.0M

Total Rental Income (25yr)฿1.9M

Total Interest Paid฿1.9M

Down payment: ฿857K (30%)Loan: ฿2.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿341.8(Your property: +20279.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Phlat, Bangkok	฿9K	฿207	42m²	-	rent
For rent studio condo in Bang Phlat, Bangkok	฿10K	฿311	30m²	-	rent
For rent studio condo in Bang Phlat, Bangkok	฿11K	฿276	35m²	-	rent
For rent 1 bed condo in Bang Phlat, Bangkok	฿11K	฿207	48m²	1	rent
For rent studio condo in Bang Phlat, Bangkok	฿13K	฿345	36m²	-	rent
For rent 1 bed condo in Bang Phlat, Bangkok	฿16K	฿380	40m²	1	rent
For rent 1 bed condo in Bang Phlat, Bangkok	฿16K	฿311	50m²	1	rent
For rent 2 bedrooms condo in Bang Phlat, Bangkok	฿17K	฿483	35m²	2	rent
For rent 2 bedrooms condo in Bang Phlat, Bangkok	฿19K	฿518	35m²	2	rent
For rent 1 bed condo in Bang Phlat, Bangkok	฿19K	฿380	48m²	1	rent