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

Belicondo

, bangkok|Baan Sindhorn Verified across 2 data sources

฿31.0M฿246K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿246K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal18% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Sindhorn

Selesai: 2021

Fasilitas

swimming poolpoolgymfitness

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿31.0M

Days on market: 0

Mar 27, 2026Listed

฿31.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿246K/m²

District avg฿174K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+41.2% vs district

+238.6% 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฿31.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿92K/mo

Monthly Breakdown

Mortgage Payment-฿140K

Rental Income (after vacancy)+฿293K

Common Area Fee (126m² x ฿50)-฿6K

Maintenance-฿52K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment11.9%

Break-even Period8.4 years

Total Cost (25yr)฿60.3M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿20.2M

Down payment: ฿9.3M (30%)Loan: ฿21.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿347.8(Your property: +70639.5%)

Property	Price	Price/m²	Area	Beds	Type
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	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	฿37K	฿276	128m²	2	sale
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿380	90m²	2	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿380	90m²	3	sale
The Royal Place 2, Bangkok	฿39K	฿419	93m²	2	rent
Baan Siriruedee, Bangkok	฿40K	฿449	89m²	2	rent
Urbana Langsuan, Bangkok	฿40K	฿396	101m²	2	rent