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

Belicondo

, bangkok|Supalai Loft Yaek Fai Chai Station Verified across 4 data sources

฿6.6M฿74K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿74K/m²

District avg (2BR Condos)฿75K/m²

This property

Below avgAt avgAbove avg

Fair Price0% below market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Loft Yaek Fai Chai Station

Selesai: 2017

Fasilitas

gymsecurity and swimming pool

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿6.6M

Days on market: 4

Mar 22, 2026Listed

฿6.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿74K/m²

District avg฿54K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+38.6% vs district

-37.9% 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฿6.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-41392.18473335077/mo

Monthly Breakdown

Mortgage Payment-฿30K

Rental Income (after vacancy)+฿5K

Common Area Fee (89m² x ฿50)-฿4K

Maintenance-฿11K

Insurance + Tax-฿661.3443000000001

Investment Metrics

Annual ROI on Down Payment-25.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.8M

Total Rental Income (25yr)฿1.4M

Total Interest Paid฿4.3M

Down payment: ฿2.0M (30%)Loan: ฿4.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿54K(Your property: +36.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿23K	฿311	68m²	2	rent
For sale 1 bed condo in Bangkok Noi, Bangkok	฿2.4M	฿28K	87m²	1	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿2.5M	฿30K	85m²	2	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿3.0M	฿39K	76m²	2	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿4.9M	฿77K	64m²	2	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿5.1M	฿72K	71m²	2	sale
For sale 1 bed condo in Bangkok Noi, Bangkok	฿5.2M	฿61K	85m²	1	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿5.9M	฿72K	83m²	2	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿6.8M	฿95K	71m²	2	sale
For sale 2 bedrooms condo in Bangkok Noi, Bangkok	฿6.9M	฿70K	98m²	2	sale