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

Belicondo

, bangkok|Supalai Place

฿13.9M฿96K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿96K/m²

District avg (3BR Condos)฿194K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿13.9M

Days on market: 3

Mar 23, 2026Listed

฿13.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿96K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-35.5% vs district

-19.7% 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฿13.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-51570.574805071774/mo

Monthly Breakdown

Mortgage Payment-฿63K

Rental Income (after vacancy)+฿43K

Common Area Fee (145m² x ฿50)-฿7K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-14.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.4M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿9.1M

Down payment: ฿4.2M (30%)Loan: ฿9.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿352.2(Your property: +27157.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Watthana, Bangkok	฿37K	฿276	120m²	2	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿42K	฿345	118m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿42K	฿311	124m²	2	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿42K	฿276	145m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿44K	฿276	150m²	2	sale
For rent 1 bed condo in Watthana, Bangkok	฿53K	฿414	120m²	1	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿58K	฿311	175m²	3	sale
For rent 2 bedrooms condo in Watthana, Bangkok	฿61K	฿449	130m²	2	sale
3-BR Condo at Liberty Park 2 near ARL Makkasan	฿70K	฿588	119m²	3	rent