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

Belicondo

, bangkok|Dcondo Panaa

฿5.0M฿93K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿93K/m²

District avg (2BR Condos)฿75K/m²

This property

Below avgAt avgAbove avg

Overpriced24% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Dcondo Panaa

Selesai: 2023

Fasilitas

conciergegardengymoffice room

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿5.0M

Days on market: 0

Mar 27, 2026Listed

฿5.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿93K/m²

District avg฿50K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+87.4% vs district

+28.0% 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฿5.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-28050.13297104659/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿6K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿501.423

Investment Metrics

Annual ROI on Down Payment-22.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.3M

Total Rental Income (25yr)฿1.8M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿372.8(Your property: +24803.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bangkok Noi, Bangkok	฿13K	฿276	45m²	1	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿14K	฿345	38m²	1	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿17K	฿345	47m²	1	rent
For sale and for rent studio condo in Bangkok Noi, Bangkok	฿17K	฿345	47m²	-	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿21K	฿449	44m²	2	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿23K	฿311	68m²	2	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿24K	฿380	60m²	2	rent
For sale and for rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿25K	฿414	57m²	2	rent
For rent 1 bed condo in Bangkok Noi, Bangkok	฿26K	฿518	48m²	1	rent
For rent 2 bedrooms condo in Bangkok Noi, Bangkok	฿26K	฿345	70m²	2	rent