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

Belicondo

, bangkok|Baan Suan Rimnam Condominium

฿794K฿28K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿28K/m²

District avg (Condos)฿216K/m²

This property

Below avgAt avgAbove avg

Great Deal87% below market

Significantly below market for Condos in

28 m²

m²

1/undefined

Lantai

Proyek: Baan Suan Rimnam Condominium

Selesai: 1994

Fasilitas

parking

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿794K

Days on market: 4

Mar 22, 2026Listed

฿794K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿28K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-82.0% vs district

-76.3% 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฿794K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿6K/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿12K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿1K

Insurance + Tax-฿79.3604

Investment Metrics

Annual ROI on Down Payment30.7%

Break-even Period3.3 years

Total Cost (25yr)฿1.9M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿518K

Down payment: ฿238K (30%)Loan: ฿556K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿6K(Your property: +350.8%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿414	24m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿345	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿12K	฿449	25m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿483	28m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿449	29m²	1	rent
For sale studio condo in Suan Luang, Bangkok	฿672K	฿28K	24m²	-	sale
For sale studio condo in Suan Luang, Bangkok	฿899K	฿32K	28m²	-	sale