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

Belicondo

, bangkok|Navy Condo

฿1.5M฿50K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿50K/m²

District avg (Studios Condos)฿40K/m²

This property

Below avgAt avgAbove avg

Overpriced24% above market

Significantly above market for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 5

Mar 21, 2026Listed

฿164K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿50K/m²

District avg฿34K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+47.4% vs district

-58.2% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿138.20403440209793/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿11K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿150

Investment Metrics

Annual ROI on Down Payment0.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.3M

Total Rental Income (25yr)฿3.3M

Total Interest Paid฿980K

Down payment: ฿450K (30%)Loan: ฿1.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿24K(Your property: +110.5%)

Property	Price	Price/m²	Area	Beds	Type
Porntaweewat Condotown Petchkasem — Studio, 26 sqm	฿3K	฿103.5	26m²	Studio	rent
Porntaweewat Condotown Petchkasem — Studio, 25 sqm	฿529K	฿21K	25m²	Studio	sale
Pech Thai Condominium — Studio, 24 sqm	฿1.2M	฿50K	24m²	Studio	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

Market & Condotel Nongkham Shopping Center

฿31K

S 24m²