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

Belicondo

, bangkok|Ideo Mobi Phayathai

฿4.7M฿224K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿224K/m²

District avg (Condos)฿193K/m²

This property

Below avgAt avgAbove avg

Overpriced16% above market

Significantly above market for Condos in

21 m²

m²

1/undefined

Lantai

Proyek: Ideo Mobi Phayathai

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿4.7M

Days on market: 0

Mar 27, 2026Listed

฿4.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿224K/m²

District avg฿143K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+56.9% vs district

+214.5% 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

฿-12421.574920235686/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿18K

Common Area Fee (21m² x ฿50)-฿1K

Maintenance-฿8K

Insurance + Tax-฿470.08320000000003

Investment Metrics

Annual ROI on Down Payment-10.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿9.2M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿3.1M

Down payment: ฿1.4M (30%)Loan: ฿3.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿140K(Your property: +59.5%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at Park Origin Phayathai near BTS Phaya Thai	฿23K	฿920	25m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿25K	฿1K	24m²	1	rent
For sale 1 bed condo in Ratchathewi, Bangkok	฿3.9M	฿151K	26m²	1	sale
For sale 1 bed condo in Ratchathewi, Bangkok	฿5.6M	฿268K	21m²	1	sale
For sale 1 bed condo in Ratchathewi, Bangkok	฿6.7M	฿281K	24m²	1	sale