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

Belicondo

, bangkok|YS2750 ขาย เดอะ พาโน พระราม 3 2 นอนThe Pano Rama 3

฿15.5M฿113K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿113K/m²

District avg (Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Slightly Above8% above market

Above market average for Condos in

137 m²

m²

29/undefined

Lantai

Proyek: YS2750 ขาย เดอะ พาโน พระราม 3 2 นอนThe Pano Rama 3

Selesai: 2009

Fasilitas

swimming poolpoolgymfitness

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿15.5M

Days on market: 4

Mar 22, 2026Listed

฿15.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿113K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+45.9% vs district

-5.4% 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฿15.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-75538.49899337738/mo

Monthly Breakdown

Mortgage Payment-฿70K

Rental Income (after vacancy)+฿29K

Common Area Fee (137m² x ฿50)-฿7K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-19.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿31.2M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿10.1M

Down payment: ฿4.6M (30%)Loan: ฿10.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿3K(Your property: +3910.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿26K	฿242	104m²	2	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿26K	฿242	100m²	2	rent
The Pano Rama 3, Bangkok	฿52K	฿486	107m²	2	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿53K	฿380	131m²	3	sale
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿63K	฿621	98m²	2	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿90K	฿552	156m²	3	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿95K	฿552	170m²	4	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿127K	฿759	166m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿233K	฿2K	150m²	3	rent
For sale 2 bedrooms condo in Yan Nawa, Bangkok	฿3.9M	฿23K	169m²	2	sale