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

Belicondo

, phuket|Bangtao Beach Gardens

฿13.8M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (2BR Condos)฿128K/m²

This property

Below avgAt avgAbove avg

Great Deal55% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Bangtao Beach Gardens

Selesai: 2006

Fasilitas

Swimming poolGymSecurity

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿13.8M

Days on market: 0

Mar 27, 2026Listed

฿13.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿77K/m²

City avg฿62K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.3% vs district

-7.5% 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฿13.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿85K/mo

Monthly Breakdown

Mortgage Payment-฿62K

Rental Income (after vacancy)+฿184K

Common Area Fee (240m² x ฿50)-฿12K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment24.7%

Break-even Period4.1 years

Total Cost (25yr)฿29.6M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿9.0M

Down payment: ฿4.1M (30%)Loan: ฿9.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿96K(Your property: -40.0%)

Property	Price	Price/m²	Area	Beds	Type
For Sale – Spacious 2-Bedroom Condo with Direct Pool Access	฿13.5M	฿79K	170m²	2	sale
3 Bedroom Penthouse for sale at Surin Sabai	฿19.9M	฿76K	262m²	3	sale
2 Bedroom penthouse	฿27.0M	฿132K	204m²	2	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

P&P Apartment

฿4K

30m²

Rent