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

Belicondo

, bangkok|Elio Del Moss Phaholyothin 34

฿6.2M฿101K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿101K/m²

District avg (2BR Condos)฿131K/m²

This property

Below avgAt avgAbove avg

Great Deal23% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Elio Del Moss Phaholyothin 34

Selesai: 2019

Fasilitas

children areagymsecurity and swimming pool

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿6.2M

Days on market: 0

Mar 27, 2026Listed

฿6.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿101K/m²

District avg฿70K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+43.7% vs district

+42.7% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-28055.1372621123/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿14K

Common Area Fee (61m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿616.3355999999999

Investment Metrics

Annual ROI on Down Payment-18.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.5M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿360.9(Your property: +27890.0%)

Property	Price	Price/m²	Area	Beds	Type
AVAILABILITY UPON REQUEST61-BR Condo near MRT Phahon Yothin	฿11K	฿212	52m²	1	rent
For rent 1 bed condo in Chatuchak, Bangkok	฿16K	฿345	44m²	1	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿18K	฿276	59m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿19K	฿414	43m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿21K	฿449	46m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿22K	฿311	69m²	2	rent
RENTED UNTIL JAN 202730Vantage Ratchavipa Condominium	฿22K	฿458	48m²	1	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿23K	฿345	62m²	2	rent
For rent 2 bedrooms condo in Chatuchak, Bangkok	฿23K	฿414	54m²	2	rent
AVAILABILITY UPON REQUEST16Vantage Ratchavipa Condominium	฿25K	฿385	65m²	2	rent

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

Sekolah Terdekat

KIS International School

฿500K – ฿850K/yr

4.5

More in

Rent

KnightsBridge Space Ratchayothin

฿30K

1 37m²