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

Belicondo

, bangkok|Independent

฿7.4M฿154K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿154K/m²

District avg (1BR Condos)฿149K/m²

This property

Below avgAt avgAbove avg

Fair Price3% above market

At market average for 1BR Condos in

Kamar Tidur

48 m²

m²

Proyek: Independent

Selesai: 2009

Fasilitas

parkingchildren areagymsauna

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿7.4M

Days on market: 4

Mar 22, 2026Listed

฿7.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿154K/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+18.7% vs district

+29.1% 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฿7.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-34522.77643863299/mo

Monthly Breakdown

Mortgage Payment-฿33K

Rental Income (after vacancy)+฿14K

Common Area Fee (48m² x ฿50)-฿2K

Maintenance-฿12K

Insurance + Tax-฿740.7047

Investment Metrics

Annual ROI on Down Payment-18.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.7M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿4.8M

Down payment: ฿2.2M (30%)Loan: ฿5.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿353.8(Your property: +43507.7%)

Property	Price	Price/m²	Area	Beds	Type
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 1 bed condo in Khlong San, Bangkok	฿13K	฿276	46m²	1	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿15K	฿276	50m²	2	rent
For rent 1 bed condo in Khlong San, Bangkok	฿18K	฿311	53m²	1	rent
Urbano Absolute Sathon-Taksin, Bangkok	฿19K	฿500	38m²	1	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿19K	฿311	56m²	2	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿19K	฿345	54m²	2	rent
For rent studio condo in Khlong San, Bangkok	฿19K	฿414	44m²	-	rent
For rent 1 bed condo in Khlong San, Bangkok	฿20K	฿483	40m²	1	rent