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

Belicondo

, bangkok|Chapter One The Campus Kaset

฿2.8M฿122K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿122K/m²

District avg (Condos)฿128K/m²

This property

Below avgAt avgAbove avg

Fair Price5% below market

At market average for Condos in

23 m²

m²

1/undefined

Lantai

Proyek: Chapter One The Campus Kaset

Selesai: 2015

Fasilitas

conciergegardengrillgym

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.8M

Days on market: 0

Mar 27, 2026Listed

฿2.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿122K/m²

District avg฿70K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+73.3% vs district

+65.4% 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฿2.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5053.757119537698/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿14K

Common Area Fee (23m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿280.1538

Investment Metrics

Annual ROI on Down Payment-7.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.6M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿1.8M

Down payment: ฿840K (30%)Loan: ฿2.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿426.6(Your property: +28447.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Chatuchak, Bangkok	฿9K	฿311	26m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿9K	฿380	22m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿10K	฿414	23m²	-	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿380	26m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿10K	฿449	23m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿11K	฿414	25m²	-	rent
For sale and for rent 1 bed condo in Chatuchak, Bangkok	฿13K	฿483	25m²	1	rent
For rent studio condo in Chatuchak, Bangkok	฿13K	฿483	26m²	-	rent
FOR RENT Condo Kave Seed Kaset BTS-Ari	฿13K	฿503	25.87m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿13K	฿449	28m²	1	rent

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

Sekolah Terdekat

KIS International School

฿500K – ฿850K/yr

4.5

More in

Rent

KnightsBridge Space Ratchayothin

฿30K

1 37m²