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

Belicondo

, bangkok|Baan Lux-Sathon Verified across 4 data sources

฿167K฿414/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿414/m²

District avg (3BR Condos)฿90K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Lux-Sathon

Selesai: 2011

Fasilitas

swimming pool

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿167K

Days on market: 0

Mar 27, 2026Listed

฿167K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿414/m²

District avg฿63K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.3% vs district

-99.4% 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฿167K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿1.1M/mo

Monthly Breakdown

Mortgage Payment-฿754.3429264480285

Rental Income (after vacancy)+฿1.2M

Common Area Fee (393m² x ฿50)-฿20K

Maintenance-฿278.76

Insurance + Tax-฿16.7256

Investment Metrics

Annual ROI on Down Payment27273.5%

Break-even Period0.0 years

Total Cost (25yr)฿6.2M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿109K

Down payment: ฿50K (30%)Loan: ฿117K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿407.3(Your property: +1.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿84K	฿276	276m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿311	315m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿311	320m²	3	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿125K	฿345	355m²	4	rent
For sale and for rent 2 bedrooms condo in Yan Nawa, Bangkok	฿146K	฿483	303m²	2	sale
For rent and for sale 3 bedrooms condo in Yan Nawa, Bangkok	฿146K	฿483	303m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿157K	฿449	340m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿167K	฿414	386m²	3	sale
For sale and for rent 3 bedrooms condo in Yan Nawa, Bangkok	฿188K	฿518	360m²	3	sale
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿230K	฿483	457m²	4	rent