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

Belicondo

, bangkok|D 65

฿5.2M฿105K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿105K/m²

District avg (1BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal47% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: D 65

Selesai: 2007

Fasilitas

parkingconciergegardengym

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿5.2M

Days on market: 0

Mar 27, 2026Listed

฿5.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿105K/m²

District avg฿126K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-17.0% vs district

+39.3% 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฿5.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿33K/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿68K

Common Area Fee (50m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿522.6716

Investment Metrics

Annual ROI on Down Payment24.9%

Break-even Period4.0 years

Total Cost (25yr)฿10.6M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿3.4M

Down payment: ฿1.6M (30%)Loan: ฿3.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿601(Your property: +17287.9%)

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
FOR RENT Condo Noble Reveal BTS-Ekkamai	฿25K	฿532	47m²	1	rent
FOR RENT Condo Noble Solo BTS-Thong Lo	฿25K	฿556	45m²	1	rent
1-BR Condo at Estella Ekkamai (Condo) near ARL Ramkhamhaeng	฿25K	฿586	42.65m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿518	50m²	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 Noble Reveal Ekamai near BTS Ekkamai	฿33K	฿600	55m²	1	rent
[RENT] 1 Bedroom 54 sqm Near BTS Ekkamai At Noble reveal Ekkamai (C16621)	฿33K	฿611	54m²	1	rent