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

Belicondo

, bangkok|Stand up Condo

฿995K฿40K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿40K/m²

District avg (1BR Condos)฿57K/m²

This property

Below avgAt avgAbove avg

Great Deal31% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Stand up Condo

Selesai: 2016

Fasilitas

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿995K

Days on market: 4

Mar 22, 2026Listed

฿995K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿40K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.6% vs district

-66.7% 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฿995K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3822.1604989488396/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿4K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿99.467

Investment Metrics

Annual ROI on Down Payment-15.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.2M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿650K

Down payment: ฿298K (30%)Loan: ฿696K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +714.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Sai Mai, Bangkok	฿6K	฿311	20m²	-	rent
For rent studio condo in Sai Mai, Bangkok	฿7K	฿311	21m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿311	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿11K	฿311	31m²	-	rent
The Origin Phahon-Saphanmai, Bangkok	฿14K	฿482	28m²	1	rent
For sale 1 bed condo in Sai Mai, Bangkok	฿370K	฿12K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿528K	฿18K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿529K	฿17K	32m²	1	sale