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

Belicondo

, bangkok|All Seasons Mansion

฿23.1M฿170K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿170K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal43% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: All Seasons Mansion

Selesai: 1998

Fasilitas

swimming poolpoolgymfitness

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿23.1M

Days on market: 0

Mar 27, 2026Listed

฿23.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿170K/m²

District avg฿173K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.7% vs district

+142.2% 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฿23.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿137K/mo

Monthly Breakdown

Mortgage Payment-฿104K

Rental Income (after vacancy)+฿289K

Common Area Fee (136m² x ฿50)-฿7K

Maintenance-฿39K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment23.7%

Break-even Period4.2 years

Total Cost (25yr)฿45.6M

Total Rental Income (25yr)฿86.7M

Total Interest Paid฿15.1M

Down payment: ฿6.9M (30%)Loan: ฿16.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿350.8(Your property: +48360.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Pathum Wan, Bangkok	฿29K	฿276	98m²	1	rent
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Urbana Langsuan, Bangkok	฿40K	฿396	101m²	2	rent
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿42K	฿414	100m²	3	sale
Baan Thanon Sarasin condominium, Bangkok	฿43K	฿448	96m²	2	rent
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Baan Rajprasong, Bangkok	฿45K	฿469	96m²	2	rent