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

Belicondo

, bangkok|Veranda Residence Verified across 4 data sources

฿4.0M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (1BR Condos)฿270K/m²

This property

Below avgAt avgAbove avg

Great Deal80% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Veranda Residence

Selesai: 2006

Fasilitas

Price History

-99.5%over 4 months

Property Timeline

TodayActive

฿4.0M

Days on market: 4

Mar 22, 2026Listed

฿4.0M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿4.0M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿4.2M → ฿19K (-99.5%)

Source: Market Data

Mar 22, 2026Price Increased ▲

฿4.2M → ฿4.2M (+5.2%)

Source: Market Data

Mar 22, 2026Price Increased ▲

฿4.0M → ฿4.2M (+5.2%)

Source: Market Data

Mar 22, 2026Listed

฿4.0M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Price Analysis

This property฿54K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-65.4% vs district

-54.5% 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฿4.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-16478.616409351736/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿12K

Common Area Fee (74m² x ฿50)-฿4K

Maintenance-฿7K

Insurance + Tax-฿402.308

Investment Metrics

Annual ROI on Down Payment-16.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.7M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿2.6M

Down payment: ฿1.2M (30%)Loan: ฿2.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿8K(Your property: +548.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿21K	฿380	52m²	3	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	62m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿311	80m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	60m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿27K	฿483	55m²	2	rent
2-BR Condo at Fuse Mobius Ramkhamhaeng Klongton near ARL Ramkhamhaeng	฿35K	฿636	55m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿47K	฿621	73m²	2	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿63K	฿759	82m²	3	rent
Eastwood Park Condominium	฿2.3M	฿35K	64.71m²	2	sale
Lumpini Ville On Nut 46	฿2.4M	฿44K	54m²	2	sale