ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|Independent
฿16.9M฿91K/m²
47
Price Analysis
This property฿91K/m²
District avg (3BR Condos)฿134K/m²
This property
Below avgAt avgAbove avg
Great Deal32% below market
Significantly below market for 3BR Condos in
3
Kamar Tidur
3
Kamar Mandi
Proyek: Independent
Selesai: 1994
Fasilitas
swimming poolpoolgymfitness
Price History
-99.7%over 10 months
Property Timeline
TodayActive
฿16.9M
Days on market: 0
Mar 26, 2026Listed
฿16.9M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿16.9M
Days on market: 0
Mar 26, 2026Price Reduced ▼
฿90K → ฿55K (-99.7%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿50K → ฿90K (-99.5%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿15.0M → ฿50K (-99.7%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿10.9M → ฿15.0M (-11.0%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿15.0M → ฿10.9M (-35.0%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿26.8M → ฿15.0M (-11.0%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿14.9M → ฿26.8M (+59.0%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿13.0M → ฿14.9M (-11.6%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿16.9M → ฿13.0M (-22.9%)
Source: Market Data
Mar 26, 2026Listed
฿16.9M
Source: Market Data
Location & Nearby Schools
PropertySchools
Price Analysis
This property฿91K/m²
District avg฿58K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
OVERPRICED+56.4% vs district
-24.2% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿16.9M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
+฿82K/mo
Monthly Breakdown
Mortgage Payment-฿76K
Rental Income (after vacancy)+฿197K
Common Area Fee (186m² x ฿50)-฿9K
Maintenance-฿28K
Insurance + Tax-฿2K
Investment Metrics
Annual ROI on Down Payment19.5%
Break-even Period5.1 years
Total Cost (25yr)฿34.5M
Total Rental Income (25yr)฿59.2M
Total Interest Paid฿11.0M
Down payment: ฿5.1M (30%)Loan: ฿11.8M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿31K(Your property: +192.0%)
| Property | Price | Price/m² | Area | Beds | Type |
|---|---|---|---|---|---|
| Casalunar Paradiso, Chon Buri (Pattaya) | ฿28K | ฿201 | 139m² | 1 | rent |
| Northpoint Wongamat, Chon Buri (Pattaya) | ฿110K | ฿753 | 146m² | 1 | rent |
| Reflection Jomtien Beach, Chon Buri (Pattaya) | ฿120K | ฿553 | 217m² | 1 | rent |
| LaVallee Residence, Prachuap Khiri Khan | ฿3.9M | ฿21K | 185m² | 4 | sale |
| Santorini Hua Hin, Prachuap Khiri Khan | ฿5.8M | ฿35K | 167m² | 2 | sale |
| SeaRidge, Prachuap Khiri Khan | ฿6.6M | ฿48K | 137m² | 3 | sale |
| SeaRidge, Prachuap Khiri Khan | ฿9.0M | ฿38K | 240m² | 2 | sale |
| Emerald Valley, Prachuap Khiri Khan | ฿9.6M | ฿46K | 210m² | 3 | sale |
| OCAS Hua Hin, Prachuap Khiri Khan | ฿12.0M | ฿52K | 230m² | 2 | sale |
| Baan Chai Talay Condominium, Prachuap Khiri Khan | ฿12.5M | ฿69K | 180m² | 2 | sale |
This is market data from public sources. No agent contact is available for this listing.
Interested in properties like this?
Browse our verified listingsSekolah Terdekat
NIST International School
IB
฿700K – ฿1.1M/yr
4.7
