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

Belicondo

, bangkok|Craft Ploenchit

฿10.4M฿180K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿180K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Craft Ploenchit

Selesai: 2019

Fasilitas

swimming poolpoolgymfitness

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿10.4M

Days on market: 0

Mar 27, 2026Listed

฿10.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿180K/m²

District avg฿174K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.4% vs district

+144.0% 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฿10.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿224K/mo

Monthly Breakdown

Mortgage Payment-฿47K

Rental Income (after vacancy)+฿293K

Common Area Fee (58m² x ฿50)-฿3K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment85.9%

Break-even Period1.2 years

Total Cost (25yr)฿20.5M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿6.8M

Down payment: ฿3.1M (30%)Loan: ฿7.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿391.4(Your property: +45932.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
The Seed Memories Siam, Bangkok	฿20K	฿488	41m²	1	rent
Condo One Siam condominium, Bangkok	฿20K	฿417	48m²	1	rent
The Tempo Ruamrudee, Bangkok	฿20K	฿435	46m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿21K	฿483	42m²	1	rent