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

Belicondo

, bangkok|Dusit Avenue

฿1.2M฿15K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿15K/m²

District avg (Condos)฿144K/m²

This property

Below avgAt avgAbove avg

Great Deal89% below market

Significantly below market for Condos in

78 m²

m²

—

Lantai

Fasilitas

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿1.2M

Days on market: 5

Mar 21, 2026Listed

฿35K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿15K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-82.8% vs district

-87.1% 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฿1.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿8K/mo

Monthly Breakdown

Mortgage Payment-฿5K

Rental Income (after vacancy)+฿19K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿2K

Insurance + Tax-฿120.45330000000001

Investment Metrics

Annual ROI on Down Payment26.2%

Break-even Period3.8 years

Total Cost (25yr)฿3.4M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿787K

Down payment: ฿361K (30%)Loan: ฿843K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿51K(Your property: -69.5%)

Property	Price	Price/m²	Area	Beds	Type
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Supavadee Tower — 2BR, 80 sqm	฿24K	฿276	80m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿25K	฿414	58m²	-	rent
Dusit Avenue — 2BR, 78 sqm	฿30K	฿379.5	78m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Dusit Avenue — 2BR, 78 sqm	฿9.5M	฿122K	78m²	-	sale
Wan Vayla Na Chaophraya — 2BR, 69 sqm	฿12.5M	฿181K	69m²	-	sale