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

Belicondo

, bangkok|Baan Rajprasong

฿12.8M฿167K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿167K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal42% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Rajprasong

Selesai: 2008

Fasilitas

swimming poolpoolgymfitness

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿12.8M

Days on market: 0

Mar 27, 2026Listed

฿12.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿167K/m²

District avg฿174K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

FAIR PRICE-4.2% vs district

+121.0% 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฿12.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿208K/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿293K

Common Area Fee (77m² x ฿50)-฿4K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment64.9%

Break-even Period1.5 years

Total Cost (25yr)฿25.4M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿8.4M

Down payment: ฿3.9M (30%)Loan: ฿9.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿362.2(Your property: +45974.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿345	64m²	1	rent
For rent 2 bedrooms apartment in Pathum Wan, Bangkok	฿24K	฿345	65m²	2	rent
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Socio Ruamrudee, Bangkok	฿25K	฿424	59m²	1	rent
The Address Chidlom, Bangkok	฿25K	฿439	57m²	1	rent
The Address Chidlom, Bangkok	฿25K	฿455	55m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
Baan Thanon Sarasin condominium, Bangkok	฿25K	฿417	60m²	1	rent