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

Belicondo

, bangkok|Nue Z - Square Suan Luang Station Verified across 2 data sources

฿3.1M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (1BR Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Overpriced71% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nue Z - Square Suan Luang Station

Selesai: 2023

Fasilitas

parkingconciergegardengrill

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 4

Mar 22, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿44K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+100.2% vs district

-25.8% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-14094.463728264345/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿7K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿310.3551

Investment Metrics

Annual ROI on Down Payment-18.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.4M

Total Rental Income (25yr)฿2.1M

Total Interest Paid฿2.0M

Down payment: ฿931K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +813.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Prawet, Bangkok	฿5K	฿173	25m²	-	rent
Lee Place Phattanakan Condo	฿5K	฿0	30m²	-	rent
For rent studio condo in Prawet, Bangkok	฿10K	฿242	39m²	-	rent
For rent studio condo in Prawet, Bangkok	฿10K	฿311	29m²	-	rent
For rent 1 bed condo in Prawet, Bangkok	฿10K	฿276	34m²	1	rent
For rent 2 bedrooms condo in Prawet, Bangkok	฿67K	฿2K	36m²	2	sale
For sale 1 bed condo in Prawet, Bangkok	฿370K	฿14K	26m²	1	sale
For sale studio condo in Prawet, Bangkok	฿529K	฿21K	25m²	-	sale
For sale studio condo in Prawet, Bangkok	฿582K	฿23K	25m²	-	sale
For sale 1 bed condo in Prawet, Bangkok	฿1.0M	฿36K	29m²	1	sale