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

Belicondo

, bangkok|Bang Lamphu Lang

฿9.0M฿91K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿91K/m²

District avg (2BR Condos)฿164K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿9.0M

Days on market: 0

Mar 26, 2026Listed

฿9.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿91K/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-29.7% vs district

-23.6% 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฿9.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-47023.27925219528/mo

Monthly Breakdown

Mortgage Payment-฿41K

Rental Income (after vacancy)+฿14K

Common Area Fee (98.53m² x ฿50)-฿5K

Maintenance-฿15K

Insurance + Tax-฿899.5999999999999

Investment Metrics

Annual ROI on Down Payment-20.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.4M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿5.9M

Down payment: ฿2.7M (30%)Loan: ฿6.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿30K(Your property: +203.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Khlong San, Bangkok	฿26K	฿345	70m²	3	rent
Urbano Absolute Sathon-Taksin, Bangkok	฿39K	฿527	74m²	2	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿42K	฿518	78m²	2	rent
2-BR Condo at Chapter Charoennakhorn - Riverside near BTS Krung Thon Buri	฿60K	฿800	75m²	2	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿61K	฿621	95m²	2	rent
For rent 3 bedrooms condo in Khlong San, Bangkok	฿69K	฿518	127m²	3	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿138K	฿1K	126m²	2	rent
For sale and for rent 2 bedrooms condo in Khlong San, Bangkok	฿5.8M	฿83K	70m²	2	sale
For sale 2 bedrooms condo in Khlong San, Bangkok	฿7.3M	฿104K	70m²	2	sale
For sale 2 bedrooms condo in Khlong San, Bangkok	฿7.7M	฿109K	71m²	2	sale