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

Belicondo

, bangkok|Chambers Ramintra

฿4.9M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (2BR Condos)฿69K/m²

This property

Below avgAt avgAbove avg

Fair Price5% above market

At market average for 2BR Condos in

Kamar Tidur

67 m²

m²

Proyek: Chambers Ramintra

Selesai: 2014

Fasilitas

parkingsaunasecurity and swimming pool

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿4.9M

Days on market: 0

Mar 27, 2026Listed

฿4.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿48K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+49.6% vs district

-4.0% 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฿4.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-9923.527058156069/mo

Monthly Breakdown

Mortgage Payment-฿22K

Rental Income (after vacancy)+฿24K

Common Area Fee (67m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿485.75309999999996

Investment Metrics

Annual ROI on Down Payment-8.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.2M

Total Rental Income (25yr)฿7.2M

Total Interest Paid฿3.2M

Down payment: ฿1.5M (30%)Loan: ฿3.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿7K(Your property: +868.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khan Na Yao, Bangkok	฿9K	฿173	50m²	1	rent
For sale and for rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿13K	฿173	65m²	2	rent
For rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿13K	฿207	52m²	2	rent
For rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿16K	฿207	65m²	2	rent
For rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿20K	฿242	78m²	2	rent
For sale and for rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿21K	฿345	57m²	2	rent
For sale and for rent 2 bedrooms condo in Khan Na Yao, Bangkok	฿21K	฿345	59m²	2	rent
For sale 2 bedrooms condo in Khan Na Yao, Bangkok	฿1.3M	฿20K	63m²	2	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿1.4M	฿22K	62m²	1	sale
For sale 1 bed condo in Khan Na Yao, Bangkok	฿2.0M	฿31K	64m²	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

ARISE APARTMENT

฿4K

30m²

Rent