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

Belicondo

, bangkok|Bangkok River Marina

฿158.7M฿171K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿171K/m²

District avg (6BR Condos)฿165K/m²

This property

Below avgAt avgAbove avg

Fair Price4% above market

At market average for 6BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Bangkok River Marina

Selesai: 1993

Fasilitas

parkinggymsaunasecurity and swimming pool

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿158.7M

Days on market: 4

Mar 22, 2026Listed

฿158.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿171K/m²

District avg฿67K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+154.8% vs district

+42.9% 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฿158.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1036478.758021035/mo

Monthly Breakdown

Mortgage Payment-฿716K

Rental Income (after vacancy)+฿6K

Common Area Fee (929m² x ฿50)-฿46K

Maintenance-฿265K

Insurance + Tax-฿16K

Investment Metrics

Annual ROI on Down Payment-26.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿312.8M

Total Rental Income (25yr)฿1.9M

Total Interest Paid฿103.7M

Down payment: ฿47.6M (30%)Loan: ฿111.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿163K(Your property: +5.0%)

Property	Price	Price/m²	Area	Beds	Type
For sale 6 bedrooms condo in Bang Phlat, Bangkok	฿158.7M	฿159K	1000m²	6	sale
For sale and for rent 5 bedrooms condo in Bang Phlat, Bangkok	฿158.7M	฿171K	929m²	5	sale
For sale 5 bedrooms condo in Dusit, Bangkok	฿158.7M	฿159K	1000m²	5	sale