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

Belicondo

, phuket|dcondo reef Verified across 13 data sources

฿4.9M฿98K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿98K/m²

District avg (2BR Condos)฿125K/m²

This property

Below avgAt avgAbove avg

Great Deal21% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿4.9M

Days on market: 0

Mar 26, 2026Listed

฿4.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿98K/m²

District avg฿63K/m²

City avg฿69K/m²

-50% belowMarket avg+50% above

OVERPRICED+55.9% vs district

+43.2% 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฿4.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8632.66146264508/mo

Monthly Breakdown

Mortgage Payment-฿22K

Rental Income (after vacancy)+฿25K

Common Area Fee (49.75m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿489

Investment Metrics

Annual ROI on Down Payment-7.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.0M

Total Rental Income (25yr)฿7.4M

Total Interest Paid฿3.2M

Down payment: ฿1.5M (30%)Loan: ฿3.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿76K(Your property: +30.2%)

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
1 Bedroom Condo for rent at Oceana Kamala	฿35K	฿875	40m²	1	rent
Rare Corner Unit \| 2 Views – Pool & City \| Never Lived In!	฿3.7M	฿60K	61.01m²	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