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

Belicondo

, bangkok|Nue Z - Square Suan Luang Station Verified across 2 data sources

฿2.2M฿74K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿74K/m²

District avg (1BR Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Overpriced41% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nue Z - Square Suan Luang Station

Selesai: 2023

Fasilitas

parkingconciergegardengrill

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿2.2M

Days on market: 4

Mar 22, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿74K/m²

District avg฿44K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+66.0% vs district

-38.5% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8212.249427628907/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿7K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿220.6241

Investment Metrics

Annual ROI on Down Payment-14.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.6M

Total Rental Income (25yr)฿2.1M

Total Interest Paid฿1.4M

Down payment: ฿662K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +1262.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Prawet, Bangkok	฿5K	฿173	25m²	-	rent
Lee Place Phattanakan Condo	฿5K	฿0	30m²	-	rent
For rent studio condo in Prawet, Bangkok	฿8K	฿380	22m²	-	rent
For rent studio condo in Prawet, Bangkok	฿10K	฿311	29m²	-	rent
For rent studio condo in Prawet, Bangkok	฿10K	฿242	39m²	-	rent
For rent 1 bed condo in Prawet, Bangkok	฿10K	฿276	34m²	1	rent
For rent 2 bedrooms condo in Prawet, Bangkok	฿67K	฿2K	36m²	2	sale
For sale 1 bed condo in Prawet, Bangkok	฿369K	฿15K	24m²	1	sale
For sale 1 bed condo in Prawet, Bangkok	฿370K	฿14K	26m²	1	sale
For sale studio condo in Prawet, Bangkok	฿529K	฿21K	25m²	-	sale