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

Belicondo

, bangkok|Klass Sarasin-Rajdamri

฿28.0M฿196K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿196K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Great Deal42% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Klass Sarasin-Rajdamri

Selesai: 2017

Fasilitas

swimming poolpoolgymfitness

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿28.0M

Days on market: 0

Mar 27, 2026Listed

฿28.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿196K/m²

District avg฿174K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+12.3% vs district

+165.4% 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฿28.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿110K/mo

Monthly Breakdown

Mortgage Payment-฿126K

Rental Income (after vacancy)+฿293K

Common Area Fee (143m² x ฿50)-฿7K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment15.7%

Break-even Period6.4 years

Total Cost (25yr)฿54.9M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿18.3M

Down payment: ฿8.4M (30%)Loan: ฿19.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿327(Your property: +59757.5%)

Property	Price	Price/m²	Area	Beds	Type
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
Urbana Langsuan, Bangkok	฿40K	฿396	101m²	2	rent
The Royal Place 1, Bangkok	฿45K	฿308	146m²	2	rent
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Witthayu Court, Bangkok	฿45K	฿333	135m²	2	rent
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Baan Ploenchit, Bangkok	฿46K	฿383	120m²	3	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿47K	฿345	130m²	2	sale