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

Belicondo

, bangkok|The Trio Garden

฿6.1M฿45K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿45K/m²

District avg (2BR Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Good Value13% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Trio Garden

Selesai: 1997

Fasilitas

gymsecurity and swimming pool

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿6.1M

Days on market: 4

Mar 22, 2026Listed

฿6.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿45K/m²

District avg฿44K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+2.3% vs district

-62.1% 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฿6.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-38003.72362365924/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿7K

Common Area Fee (135m² x ฿50)-฿7K

Maintenance-฿10K

Insurance + Tax-฿611.6126

Investment Metrics

Annual ROI on Down Payment-24.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.5M

Total Rental Income (25yr)฿2.1M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿29K(Your property: +53.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Prawet, Bangkok	฿26K	฿207	112m²	2	rent
For rent 3 bedrooms condo in Prawet, Bangkok	฿26K	฿207	112m²	3	rent
For sale 2 bedrooms condo in Prawet, Bangkok	฿3.5M	฿34K	105m²	2	sale
For sale 1 bed condo in Prawet, Bangkok	฿4.2M	฿38K	110m²	1	sale
For sale 2 bedrooms condo in Prawet, Bangkok	฿5.8M	฿49K	118m²	2	sale
For sale and for rent 3 bedrooms condo in Prawet, Bangkok	฿7.9M	฿55K	144m²	3	sale