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

Belicondo

, bangkok|Aspire Vipha-Victory

฿4.7M฿123K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿123K/m²

District avg (Condos)฿178K/m²

This property

Below avgAt avgAbove avg

Great Deal31% below market

Significantly below market for Condos in

38 m²

m²

2/undefined

Lantai

Proyek: Aspire Vipha-Victory

Selesai: 2025

Fasilitas

parkinggardengymoffice room

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿4.7M

Days on market: 4

Mar 22, 2026Listed

฿4.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿123K/m²

District avg฿141K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-12.8% vs district

+2.5% 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฿4.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-25247.724945156893/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿6K

Common Area Fee (38m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿465.5879

Investment Metrics

Annual ROI on Down Payment-21.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿9.3M

Total Rental Income (25yr)฿1.8M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿417.7(Your property: +29229.7%)

Property	Price	Price/m²	Area	Beds	Type
RTS Condotel - Ratchadapisek	฿6K	฿0	30m²	-	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿11K	฿345	32m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿14K	฿414	33m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿15K	฿380	39m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿16K	฿518	29m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿16K	฿345	42m²	1	rent
For rent studio condo in Din Daeng, Bangkok	฿17K	฿587	28m²	-	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿19K	฿587	31m²	1	rent
For rent 2 bedrooms condo in Din Daeng, Bangkok	฿20K	฿414	46m²	2	rent
For rent 2 bedrooms condo in Din Daeng, Bangkok	฿21K	฿587	35m²	2	rent