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

Belicondo

, bangkok|Supalai Loft Phasi Charoen Station

฿9.4M฿96K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿96K/m²

District avg (2BR Condos)฿70K/m²

This property

Below avgAt avgAbove avg

Overpriced37% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Loft Phasi Charoen Station

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

-15.3%over 2 months

Property Timeline

TodayActive

฿9.4M

Days on market: 4

Mar 22, 2026Listed

฿9.4M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿9.4M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿9.4M → ฿7.9M (-15.3%)

Source: Market Data

Mar 22, 2026Listed

฿9.4M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿96K/m²

District avg฿79K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+20.3% vs district

-20.1% 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฿9.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-57992.50007367094/mo

Monthly Breakdown

Mortgage Payment-฿42K

Rental Income (after vacancy)+฿6K

Common Area Fee (98m² x ฿50)-฿5K

Maintenance-฿16K

Insurance + Tax-฿936.4646000000001

Investment Metrics

Annual ROI on Down Payment-24.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿19.1M

Total Rental Income (25yr)฿1.7M

Total Interest Paid฿6.1M

Down payment: ฿2.8M (30%)Loan: ฿6.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿30K(Your property: +218.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phasi Charoen, Bangkok	฿16K	฿207	72m²	2	rent
2-BR Condo at The Parkland Phetkasem 56 near MRT Lak Song	฿35K	฿467	75m²	2	rent
For sale 1 bed condo in Phasi Charoen, Bangkok	฿2.1M	฿30K	70m²	1	sale
For sale 2 bedrooms condo in Phasi Charoen, Bangkok	฿2.6M	฿36K	73m²	2	sale
For sale 2 bedrooms condo in Phasi Charoen, Bangkok	฿2.6M	฿37K	72m²	2	sale
For sale 2 bedrooms condo in Phasi Charoen, Bangkok	฿2.8M	฿38K	74m²	2	sale
Metro Park Sathorn, Bangkok	฿3.0M	฿41K	73m²	1	sale
For sale studio condo in Phasi Charoen, Bangkok	฿3.1M	฿42K	72m²	-	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿3.1M	฿29K	105m²	1	sale
For sale 1 bed condo in Phasi Charoen, Bangkok	฿3.4M	฿46K	73m²	1	sale