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

Belicondo

, bangkok|Cassia Rama 9

฿12.1M฿122K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿122K/m²

District avg (3BR Condos)฿47K/m²

This property

Below avgAt avgAbove avg

Overpriced162% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Cassia Rama 9

Selesai: 2022

Fasilitas

children areaconciergegymsecurity and swimming pool

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿12.1M

Days on market: 0

Mar 27, 2026Listed

฿12.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿122K/m²

District avg฿21K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+479.3% 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฿12.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿4K/mo

Monthly Breakdown

Mortgage Payment-฿54K

Rental Income (after vacancy)+฿85K

Common Area Fee (99m² x ฿50)-฿5K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment1.3%

Break-even Period75.0 years

Total Cost (25yr)฿24.2M

Total Rental Income (25yr)฿25.4M

Total Interest Paid฿7.9M

Down payment: ฿3.6M (30%)Loan: ฿8.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿2K(Your property: +6849.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed hotel in Khlong Toei, Bangkok	฿62K	฿863	70m²	1	sale
For rent 2 bedrooms hotel in Huai Khwang, Bangkok	฿79K	฿1K	74m²	2	sale
For rent 2 bedrooms hotel in Khlong Toei, Bangkok	฿175K	฿2K	75m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿196K	฿2K	88m²	2	rent
For rent 2 bedrooms serviced apartment in Khlong Toei, Bangkok	฿222K	฿2K	95m²	2	rent