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

Belicondo

, bangkok|the bella condo rama 2

฿1.4M฿51K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿51K/m²

District avg (Studios Condos)฿59K/m²

This property

Below avgAt avgAbove avg

Good Value14% below market

Below market average for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿1.4M

Days on market: 5

Mar 21, 2026Listed

฿1.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿51K/m²

District avg฿51K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE-0.5% vs district

-57.7% 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฿1.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2191.462193212476/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿8K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿141.68805

Investment Metrics

Annual ROI on Down Payment-6.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.1M

Total Rental Income (25yr)฿2.4M

Total Interest Paid฿925K

Down payment: ฿425K (30%)Loan: ฿992K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +396.1%)

Property	Price	Price/m²	Area	Beds	Type
NHA Thonburi 2 — 1BR, 35 sqm	฿5K	฿138	35m²	-	rent
Smart Condo Rama 2 — Studio, 28 sqm	฿6K	฿207	28m²	Studio	rent
Unio Rama 2 - Thakham — Studio, 22 sqm	฿7K	฿310.5	22m²	Studio	rent
Smart Condo Rama 2 — Studio, 29 sqm	฿8K	฿276	29m²	Studio	rent
Modern Condo The Forest Rama 2 — Studio, 25 sqm	฿8K	฿310.5	25m²	Studio	rent
Ease 2 Rama 2 — Studio, 27 sqm	฿9K	฿310.5	27m²	Studio	rent
Serrano Condominium Rama II — Studio, 29 sqm	฿9K	฿310.5	29m²	Studio	rent
Smart Condo Rama 2 — Studio, 28 sqm	฿899K	฿32K	28m²	Studio	sale
Smart Condo Rama 2 — Studio, 28 sqm	฿952K	฿34K	28m²	Studio	sale
Smart Condo Rama 2 — Studio, 28 sqm	฿952K	฿34K	28m²	Studio	sale