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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿5.9M฿173K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿173K/m²

District avg (Studios Condos)฿116K/m²

This property

Below avgAt avgAbove avg

Overpriced49% above market

Significantly above market for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.9M

Days on market: 5

Mar 21, 2026Listed

฿5.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿173K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+92.6% vs district

+44.5% 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฿5.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-19211.725966602557/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿19K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿587.2728

Investment Metrics

Annual ROI on Down Payment-13.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.6M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿3.8M

Down payment: ฿1.8M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +389.9%)

Property	Price	Price/m²	Area	Beds	Type
The Tree Privata — Studio, 27 sqm	฿9K	฿310.5	27m²	Studio	rent
The Tree Privata — Studio, 27 sqm	฿10K	฿345	27m²	Studio	rent
Lazio Sriyan — Studio, 30 sqm	฿14K	฿448.5	30m²	Studio	rent
The Tree Privata — Studio, 27 sqm	฿2.3M	฿86K	27m²	Studio	sale
The Tree Privata — Studio, 27 sqm	฿2.4M	฿89K	27m²	Studio	sale