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

Belicondo

, bangkok|Centrio Condominium

฿2.3M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (Studios Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿2.3M

Days on market: 5

Mar 21, 2026Listed

฿2.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.3% vs district

-36.0% 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฿2.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿179K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿195K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿229.59405000000004

Investment Metrics

Annual ROI on Down Payment311.6%

Break-even Period0.3 years

Total Cost (25yr)฿4.8M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿1.5M

Down payment: ฿689K (30%)Loan: ฿1.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿296.7(Your property: +25690.7%)

Property	Price	Price/m²	Area	Beds	Type
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿7K	฿241.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 25 sqm	฿8K	฿310.5	25m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿8K	฿276	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — Studio, 28 sqm	฿9K	฿310.5	28m²	Studio	rent
Ratchada City 18 — 1BR, 35 sqm	฿9K	฿241.5	35m²	-	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — 1BR, 35 sqm	฿10K	฿276	35m²	-	rent
Lumpini Condo Town Bodindecha - Ramkhamhaeng — 1BR, 35 sqm	฿10K	฿276	35m²	-	rent
Centrio Condominium — Studio, 24 sqm	฿10K	฿414	24m²	Studio	rent