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

Belicondo

, bangkok|Baan Na Varang

฿10.7M฿213K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿213K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Na Varang

Selesai: 1997

Fasilitas

parkingconciergegardengym

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿10.7M

Days on market: 0

Mar 27, 2026Listed

฿10.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿213K/m²

District avg฿174K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+22.4% vs district

+188.3% 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฿10.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿223K/mo

Monthly Breakdown

Mortgage Payment-฿48K

Rental Income (after vacancy)+฿293K

Common Area Fee (50m² x ฿50)-฿3K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment83.8%

Break-even Period1.2 years

Total Cost (25yr)฿20.8M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿7.0M

Down payment: ฿3.2M (30%)Loan: ฿7.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿399.9(Your property: +53224.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿449	40m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent