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

Belicondo

, bangkok|Baan Rajprasong

฿12.5M฿105K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿105K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal65% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Rajprasong

Selesai: 2006

Fasilitas

parkingchildren areagymsauna

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿12.5M

Days on market: 0

Mar 27, 2026Listed

฿12.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿105K/m²

District avg฿174K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

GREAT DEAL-40.0% vs district

+37.1% 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฿12.5M

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-฿57K

Rental Income (after vacancy)+฿293K

Common Area Fee (120m² x ฿50)-฿6K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment66.4%

Break-even Period1.5 years

Total Cost (25yr)฿25.4M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿8.2M

Down payment: ฿3.8M (30%)Loan: ฿8.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿311.4(Your property: +33458.4%)

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 2 bedrooms condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	1	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