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

Belicondo

, bangkok|Baan Na Varang

฿30.8M฿266K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿266K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Great Deal21% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Na Varang

Selesai: 1997

Fasilitas

parkingconciergegardengym

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿30.8M

Days on market: 0

Mar 27, 2026Listed

฿30.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿266K/m²

District avg฿174K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+52.5% vs district

+252.2% 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฿30.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿94K/mo

Monthly Breakdown

Mortgage Payment-฿139K

Rental Income (after vacancy)+฿293K

Common Area Fee (116m² x ฿50)-฿6K

Maintenance-฿51K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment12.1%

Break-even Period8.2 years

Total Cost (25yr)฿59.8M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿20.1M

Down payment: ฿9.3M (30%)Loan: ฿21.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿311.4(Your property: +85263.8%)

Property	Price	Price/m²	Area	Beds	Type
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	1	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿29K	฿276	98m²	1	rent
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿31K	฿345	90m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿31K	฿345	84m²	2	rent
Baan Thanon Sarasin condominium, Bangkok	฿34K	฿395	86m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale