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

Belicondo

, bangkok|Belle Park Residence

฿6.1M฿64K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿64K/m²

District avg (2BR Condos)฿87K/m²

This property

Below avgAt avgAbove avg

Great Deal27% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Belle Park Residence

Selesai: 2009

Fasilitas

parkingconciergegardengym

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿6.1M

Days on market: 0

Mar 27, 2026Listed

฿6.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿64K/m²

District avg฿63K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

FAIR PRICE+0.8% vs district

-9.7% 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฿6.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿1.1M/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (95m² x ฿50)-฿5K

Maintenance-฿10K

Insurance + Tax-฿605.2542000000001

Investment Metrics

Annual ROI on Down Payment739.1%

Break-even Period0.1 years

Total Cost (25yr)฿12.8M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿210.6(Your property: +30140.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Yan Nawa, Bangkok	฿10K	฿138	75m²	1	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿17K	฿207	72m²	2	rent
For rent 1 bed condo in Yan Nawa, Bangkok	฿17K	฿207	70m²	1	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿17K	฿207	70m²	2	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿19K	฿173	93m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿19K	฿207	87m²	3	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿21K	฿207	95m²	2	rent
For sale and for rent 3 bedrooms apartment in Yan Nawa, Bangkok	฿24K	฿173	120m²	3	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿24K	฿242	88m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿25K	฿345	68m²	2	rent