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

Belicondo

, bangkok|Independent Verified across 2 data sources

฿3.3M฿35K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿35K/m²

District avg (2BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Great Deal64% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Independent

Selesai: 2023

Fasilitas

swimming poolpoolgymparking

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿3.3M

Days on market: 0

Mar 27, 2026Listed

฿3.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿35K/m²

District avg฿59K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-39.9% vs district

-52.5% 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฿3.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿143K/mo

Monthly Breakdown

Mortgage Payment-฿15K

Rental Income (after vacancy)+฿169K

Common Area Fee (93m² x ฿50)-฿5K

Maintenance-฿6K

Insurance + Tax-฿330

Investment Metrics

Annual ROI on Down Payment173.7%

Break-even Period0.6 years

Total Cost (25yr)฿7.6M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿2.2M

Down payment: ฿990K (30%)Loan: ฿2.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿242.6(Your property: +14526.5%)

Property	Price	Price/m²	Area	Beds	Type
Panya Resort Condominium, Chon Buri (Pattaya)	฿8K	฿119	67m²	1	rent
Beach Mountain Condominium Ph.1, Chon Buri (Pattaya)	฿10K	฿143	70m²	1	rent
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Grand View Condo Pattaya, Chon Buri (Pattaya)	฿18K	฿228	79m²	1	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿18K	฿220	82m²	2	rent
KnightsBridge The Ocean Sriracha, Chon Buri (Pattaya)	฿20K	฿282	71m²	2	rent
Siam Oriental Elegance, Chon Buri (Pattaya)	฿24K	฿353	68m²	1	rent
Baan Suan Lalana, Chon Buri (Pattaya)	฿24K	฿286	84m²	1	rent
Atlantis Condo Resort, Chon Buri (Pattaya)	฿25K	฿347	72m²	2	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿25K	฿309	81m²	2	rent