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

Belicondo

, bangkok|Baan Rajprasong

฿52.3M฿137K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿137K/m²

District avg (4BR Condos)฿379K/m²

This property

Below avgAt avgAbove avg

Great Deal64% below market

Significantly below market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Rajprasong

Selesai: 2006

Fasilitas

parkingchildren areagymsauna

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿52.3M

Days on market: 0

Mar 27, 2026Listed

฿52.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿137K/m²

District avg฿174K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-21.3% vs district

+81.6% 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฿52.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-54129.34915625764/mo

Monthly Breakdown

Mortgage Payment-฿236K

Rental Income (after vacancy)+฿293K

Common Area Fee (381m² x ฿50)-฿19K

Maintenance-฿87K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-4.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿104.1M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿34.1M

Down payment: ฿15.7M (30%)Loan: ฿36.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿411(Your property: +33266.9%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
For rent 3 bedrooms apartment in Pathum Wan, Bangkok	฿94K	฿345	270m²	3	rent
Somkid Gardens, Bangkok	฿110K	฿344	320m²	4	rent
Chidlom Place, Bangkok	฿120K	฿430	279m²	3	rent
Baan Ratchadamri, Bangkok	฿120K	฿449	267m²	1	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿120K	฿414	271m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿125K	฿414	300m²	3	rent
The Rajdamri, Bangkok	฿150K	฿526	285m²	3	rent
Ploenruedee Residence, Bangkok	฿160K	฿395	405m²	4	rent
Royal Residence Park, Bangkok	฿160K	฿582	275m²	4	rent