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

Belicondo

, bangkok|Burasiri Krungthep Kreetha

฿35.0M฿117K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿117K/m²

District avg (4BR Condos)฿118K/m²

This property

Below avgAt avgAbove avg

Fair Price1% below market

At market average for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Burasiri Krungthep Kreetha

Selesai: 2022

Fasilitas

swimming poolpoolgymfitness

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿35.0M

Days on market: 0

Mar 27, 2026Listed

฿35.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿117K/m²

District avg฿21K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+468.5% vs district

+65.6% 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฿35.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-149368.2097071616/mo

Monthly Breakdown

Mortgage Payment-฿158K

Rental Income (after vacancy)+฿85K

Common Area Fee (300m² x ฿50)-฿15K

Maintenance-฿58K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-17.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿70.4M

Total Rental Income (25yr)฿25.6M

Total Interest Paid฿22.8M

Down payment: ฿10.5M (30%)Loan: ฿24.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿422.2(Your property: +27525.1%)

Property	Price	Price/m²	Area	Beds	Type
Setthasiri Krungthep Kreetha, Bangkok	฿95K	฿339	280m²	4	rent
House for Rent in Bang Kapi., Bangkok	฿110K	฿440	250m²	3	rent
Narasiri Pattanakarn-Srinakarin, Bangkok	฿120K	฿321	374m²	1	rent
Setthasiri-Krungthep Kreetha 2, Bangkok	฿120K	฿538	223m²	4	rent
Setthasiri Krungthep Kreetha, Bangkok	฿120K	฿456	263m²	3	rent
Manthana Rama 9-Srinakarin, Bangkok	฿120K	฿309	388m²	6	rent
Baan Ladprao 2, Bangkok	฿130K	฿342	380m²	3	rent
Burasiri Krungthep Kreetha, Bangkok	฿130K	฿580	224m²	3	rent
Burasiri Krungthep Kreetha, Bangkok	฿130K	฿464	280m²	4	rent
The Fourwings Residence, Bangkok	฿130K	฿433	300m²	3	rent