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

Belicondo

, bangkok|Mori Haus

฿14.8M฿181K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿181K/m²

District avg (2BR Condos)฿252K/m²

This property

Below avgAt avgAbove avg

Great Deal28% below market

Significantly below market for 2BR Condos in

Kamar Tidur

82 m²

m²

Proyek: Mori Haus

Selesai: 2016

Fasilitas

parkingconciergegardengym

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿14.8M

Days on market: 4

Mar 22, 2026Listed

฿14.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿181K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+14.9% vs district

+51.0% 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฿14.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-84545.12904218886/mo

Monthly Breakdown

Mortgage Payment-฿67K

Rental Income (after vacancy)+฿12K

Common Area Fee (82m² x ฿50)-฿4K

Maintenance-฿25K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿29.1M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿9.7M

Down payment: ฿4.4M (30%)Loan: ฿10.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿22K(Your property: +729.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	62m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿311	80m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	60m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿47K	฿621	73m²	2	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿63K	฿759	82m²	3	rent
Eastwood Park Condominium	฿2.3M	฿35K	64.71m²	2	sale
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿2.6M	฿44K	60m²	2	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿2.6M	฿44K	60m²	2	sale
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿3.5M	฿39K	90m²	1	sale
For sale 2 bedrooms condo in Suan Luang, Bangkok	฿3.9M	฿52K	74m²	2	sale