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

Belicondo

5.8% yield

, bangkok|The Niche Wongwianyai-Taksin

฿71K฿71K/m²

Rent: ฿345/bulan

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿71K/m²

District avg (Condos)฿168K/m²

This property

Below avgAt avgAbove avg

Great Deal58% below market

Significantly below market for Condos in

30 m²

m²

—

Lantai

Proyek: The Niche Wongwianyai-Taksin

Selesai: 2011

Fasilitas

parking and security

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿71K

Days on market: 4

Mar 22, 2026Listed

฿71K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Kalkulator Imbal Hasil

Harga Beli

฿71K

Sewa Bulanan

฿345

Imbal Hasil Tahunan

5.8%

Annual rental income฿4K/year

Payback period17.2 years

Price Analysis

This property฿71K/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-45.2% vs district

-40.4% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Results

Gross Monthly Income

฿345

Net Monthly Income

฿180.2832

Gross Yield

5.8%

Net Yield

3.0%

Cash Flow Calculator

Purchase Price฿71K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1619.2066993788635/mo

Monthly Breakdown

Mortgage Payment-฿321.15589937886364

Rental Income (after vacancy)+฿327.75

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿118.68

Insurance + Tax-฿7.1208

Investment Metrics

Annual ROI on Down Payment-91.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿584K

Total Rental Income (25yr)฿98K

Total Interest Paid฿47K

Down payment: ฿21K (30%)Loan: ฿50K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +182.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong San, Bangkok	฿7K	฿207	30m²	1	rent
For rent studio condo in Khlong San, Bangkok	฿11K	฿483	21m²	-	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	35m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	38m²	1	rent
For rent studio condo in Khlong San, Bangkok	฿14K	฿587	23m²	-	rent
Urbano Absolute Sathon-Taksin, Bangkok	฿19K	฿500	38m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿25K	฿725	34m²	1	rent
Aliss Wongwianyai	฿70K	฿70K	30m²	-	sale
For sale 1 bed condo in Khlong San, Bangkok	฿2.2M	฿87K	25m²	1	sale
For sale 1 bed condo in Khlong San, Bangkok	฿2.5M	฿92K	27m²	1	sale