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

Belicondo

, phuket|D Condo Mine - Phuket Verified across 7 data sources

฿3.7M฿60K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿60K/m²

District avg (2BR Condos)฿125K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.7M

Days on market: 0

Mar 26, 2026Listed

฿3.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿60K/m²

District avg฿63K/m²

City avg฿69K/m²

-50% belowMarket avg+50% above

FAIR PRICE-4.1% vs district

-11.9% 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฿3.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1663.529690166757/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿25K

Common Area Fee (61.01m² x ฿50)-฿3K

Maintenance-฿6K

Insurance + Tax-฿369

Investment Metrics

Annual ROI on Down Payment-1.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿7.9M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿95K(Your property: -36.4%)

Property	Price	Price/m²	Area	Beds	Type
1 Bedroom Condo for rent at Oceana Kamala	฿30K	฿698	43m²	1	rent
1 Bedroom Condo for Rent	฿30K	฿667	45m²	1	rent
2 Bed 2 bath 72.92 m2 Top Floor Corner Unit	฿4.3M	฿59K	72.92m²	2	sale
2 Bedroom Condo for sale at Dcondo Reef Phuket	฿4.9M	฿98K	49.75m²	2	sale
1 Bedroom Corner unit, Mountain & Sea View for sale	฿6.2M	฿144K	43m²	1	sale
1 Bedroom Condo for sale at Amari Residences Phuket	฿7.5M	฿161K	46.5m²	1	sale
1 Bedroom Condo for sale at The Marin Phuket	฿8.5M	฿160K	53m²	1	sale
Fully Furnished 2 Bedroom with Pool & Mountain View \| Free Furniture + Free CAM 1 Year \| The Deck Patong	฿8.9M	฿136K	65.32m²	2	sale