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

Belicondo

, bangkok|Chalermnit Art De Maison

฿18.6M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Kamar Tidur

30 m²

m²

Proyek: Chalermnit Art De Maison

Selesai: 2020

Fasilitas

parkingconciergegardengym

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿18.6M

Days on market: 0

Mar 27, 2026Listed

฿18.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿0/m²

District avg฿126K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿18.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-50458.55794171897/mo

Monthly Breakdown

Mortgage Payment-฿84K

Rental Income (after vacancy)+฿68K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿31K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-10.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿35.5M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿12.2M

Down payment: ฿5.6M (30%)Loan: ฿13.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿796.1(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
Quintara Phume Sukhumvit 39, Bangkok	฿20K	฿513	39m²	1	rent
1-BR Condo at Noble Be Sukhumvit 19 near BTS Nana	฿21K	฿600	35m²	1	rent
1-BR Condo at Taka Haus Ekamai 12 near BTS Ekkamai	฿22K	฿633	34.75m²	1	rent
FOR RENT Condo RHYTHM Ekkamai BTS-Ekkamai	฿25K	฿806	31m²	1	rent
Condo for Rent - 1 beds - 37 sqm - 28000 THB	฿28K	฿757	37m²	1	rent
1-BR Condo at LIV @ 49 near BTS Thong Lor	฿28K	฿737	38m²	1	rent
1-BR Condo at Rhythm Ekkamai Estate near BTS Thong Lor	฿29K	฿829	34.98m²	1	rent
1-BR Condo at Noble State 39 near BTS Phrom Phong	฿30K	฿1K	30m²	1	rent
1 Bedroom for rent at The Reserve sukhumvit 61	฿32K	฿1K	30.8m²	1	rent
1-BR Condo at SCOPE Promsri near BTS Phrom Phong	฿34K	฿1K	32m²	1	rent