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

Belicondo

, bangkok|Independent

฿10.9M฿182K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿182K/m²

District avg (1BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Overpriced84% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Independent

Selesai: 1997

Fasilitas

swimming poolpoolgymfitness

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿10.9M

Days on market: 0

Mar 27, 2026Listed

฿10.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿182K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+207.6% vs district

+122.0% 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฿10.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿97K/mo

Monthly Breakdown

Mortgage Payment-฿49K

Rental Income (after vacancy)+฿169K

Common Area Fee (60m² x ฿50)-฿3K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment35.7%

Break-even Period2.8 years

Total Cost (25yr)฿21.4M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿7.1M

Down payment: ฿3.3M (30%)Loan: ฿7.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿172.2(Your property: +105397.7%)

Property	Price	Price/m²	Area	Beds	Type
Panya Resort Condominium, Chon Buri (Pattaya)	฿8K	฿119	67m²	1	rent
Ladda Place Sriracha, Chon Buri (Pattaya)	฿8K	฿160	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿9K	฿180	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿9K	฿155	58m²	1	rent
AD Bangsaray Condo Lake and Resort, Chon Buri (Pattaya)	฿9K	฿176	51m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿10K	฿185	54m²	1	rent
Supalai Vista Sri Racha-Laemchabang, Chon Buri (Pattaya)	฿10K	฿204	49m²	1	rent
Green Lake Sriracha, Chon Buri (Pattaya)	฿10K	฿200	50m²	1	rent
Sriracha Condoview, Chon Buri (Pattaya)	฿10K	฿200	50m²	1	rent
Beach Mountain Condominium Ph.1, Chon Buri (Pattaya)	฿10K	฿143	70m²	1	rent