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

Belicondo

, bangkok|Aspire Vibha Victory Verified across 7 data sources

฿3.9M฿123K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿123K/m²

District avg (1BR Condos)฿182K/m²

This property

Below avgAt avgAbove avg

Great Deal33% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Aspire Vibha Victory

Selesai: 2025

Fasilitas

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.9M

Days on market: 4

Mar 22, 2026Listed

฿3.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿123K/m²

District avg฿141K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-12.7% vs district

+2.6% 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฿3.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-20364.899796616097/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿6K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿392.57550000000003

Investment Metrics

Annual ROI on Down Payment-20.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.9M

Total Rental Income (25yr)฿1.8M

Total Interest Paid฿2.6M

Down payment: ฿1.2M (30%)Loan: ฿2.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿462.6(Your property: +26412.8%)

Property	Price	Price/m²	Area	Beds	Type
RTS Condotel - Ratchadapisek	฿6K	฿0	30m²	-	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿11K	฿345	32m²	1	rent
For rent studio condo in Din Daeng, Bangkok	฿13K	฿483	25m²	-	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿14K	฿414	33m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿15K	฿380	39m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿16K	฿518	29m²	1	rent
For rent studio condo in Din Daeng, Bangkok	฿17K	฿587	28m²	-	rent
For rent studio condo in Din Daeng, Bangkok	฿17K	฿656	26m²	-	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿17K	฿656	26m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿19K	฿587	31m²	1	rent