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

Belicondo

, phuket|CHIC CONDOMINIUM

฿4.6M฿101K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿101K/m²

District avg (1BR Condos)฿105K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿4.6M

Days on market: 0

Mar 27, 2026Listed

฿4.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿101K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+72.7% vs district

+175.5% 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฿4.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.9M/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (46m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿464.7

Investment Metrics

Annual ROI on Down Payment5067.7%

Break-even Period0.0 years

Total Cost (25yr)฿9.4M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿498.8(Your property: +20153.0%)

Property	Price	Price/m²	Area	Beds	Type
Studio Condo for rent at The Future Condo	฿13K	฿351	37m²	1	rent
Studio Condo for rent at The View Condo Suanluang	฿15K	฿463	32.4m²	1	rent
1 Bedroom Condo for rent at The Light	฿15K	฿441	34m²	1	rent
1 Bedroom 33 SQ.M. For Rent At The Space Condominium	฿16K	฿485	33m²	1	rent
One Bedroom Fully Furnished with Pool View	฿16K	฿471	34m²	1	rent
Large room in the city The City Condominium 2	฿17K	฿354	48.02m²	1	rent
Saiyuan buri Condominium rawai	฿17K	฿515	33m²	1	rent
Modern Fully Furnished 1-Bedroom Condo in Phuket town	฿20K	฿588	34m²	1	rent
1 Bedroom Condo for rent at The Space Condominium	฿20K	฿606	33m²	1	rent
1 Bedroom Condo for rent at The Base Uptown	฿25K	฿714	35m²	1	rent