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

Belicondo

, phuket|Cassia Phuket

฿5.7M฿136K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿136K/m²

District avg (1BR Condos)฿129K/m²

This property

Below avgAt avgAbove avg

Slightly Above5% above market

Above market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.7M

Days on market: 0

Mar 27, 2026Listed

฿5.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿136K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+76.2% vs district

+270.1% 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฿5.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿146K/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿184K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿570

Investment Metrics

Annual ROI on Down Payment102.5%

Break-even Period1.0 years

Total Cost (25yr)฿11.4M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿3.7M

Down payment: ฿1.7M (30%)Loan: ฿4.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿118K(Your property: +15.3%)

Property	Price	Price/m²	Area	Beds	Type
Zcape one bedroom 4th Floor	฿18K	฿600	30m²	1	rent
1 Bedroom Condo for sale at Mai Khao Beach Condotel	฿2.5M	฿69K	36m²	1	sale
The Aristo Resort	฿2.8M	฿92K	30m²	1	sale
1 Bedroom Condo for sale at Rhea by Sansiri	฿5.0M	฿143K	34.75m²	1	sale
1 Bedroom Condo for sale at Cassia Phuket	฿5.0M	฿119K	42m²	1	sale
1 Bedroom Condo for sale at Surin Sands Condo	฿5.3M	฿140K	38m²	1	sale
1-Bedroom Golf View Apartment at The Title Heritage Bang Tao	฿5.5M	฿131K	42m²	1	sale
1 Bedroom Condo for sale at Capri Residences	฿5.8M	฿165K	35m²	1	sale
1 Bedroom Condo for sale at Diamond Condominium Bang Tao	฿6.5M	฿163K	40m²	1	sale
1 Bedroom Condo	฿6.5M	฿155K	42m²	1	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

P&P Apartment

฿4K

30m²

Rent