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

Belicondo

, bangkok|Baan Suan Neramit 2

฿17.6M฿73K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿73K/m²

District avg (3BR Condos)฿82K/m²

This property

Below avgAt avgAbove avg

Good Value11% below market

Below market average for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Suan Neramit 2

Selesai: 2010

Fasilitas

security

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿17.6M

Days on market: 0

Mar 27, 2026Listed

฿17.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿73K/m²

District avg฿52K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+40.3% vs district

-4.0% 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฿17.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-74506.75759259526/mo

Monthly Breakdown

Mortgage Payment-฿79K

Rental Income (after vacancy)+฿48K

Common Area Fee (240m² x ฿50)-฿12K

Maintenance-฿29K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-17.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿36.7M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿11.5M

Down payment: ฿5.3M (30%)Loan: ฿12.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿55K(Your property: +32.4%)

Property	Price	Price/m²	Area	Beds	Type
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿7.9M	฿32K	244m²	4	sale
For sale 4 bedrooms house in Hang Dong, Chiang Mai	฿10.3M	฿34K	300m²	4	sale
For sale 3 bedrooms villa in Kathu, Phuket	฿13.5M	฿50K	270m²	3	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿13.6M	฿50K	271m²	3	sale
For sale 2 bedrooms house in Kathu, Phuket	฿14.6M	฿59K	250m²	2	sale
For sale 3 bedrooms condo in Ko Lanta, Krabi	฿15.2M	฿49K	311m²	3	sale
For sale 3 bedrooms villa in Ko Samui, Surat Thani	฿15.7M	฿57K	273m²	3	sale
For sale and for rent 5 bedrooms villa in Kathu, Phuket	฿17.8M	฿59K	300m²	5	sale
For sale 3 bedrooms villa in Mueang Phuket, Phuket	฿18.7M	฿65K	287m²	3	sale
For sale 3 bedrooms villa in Thalang, Phuket	฿19.3M	฿97K	200m²	3	sale