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

Belicondo

, bangkok|Klass Siam

฿13.4M฿183K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿183K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal39% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Klass Siam

Selesai: 2016

Fasilitas

swimming poolpoolgymfitness

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿13.4M

Days on market: 0

Mar 27, 2026Listed

฿13.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿183K/m²

District avg฿174K/m²

City avg฿79K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.2% vs district

+132.5% 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฿13.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿206K/mo

Monthly Breakdown

Mortgage Payment-฿60K

Rental Income (after vacancy)+฿293K

Common Area Fee (73m² x ฿50)-฿4K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment61.4%

Break-even Period1.6 years

Total Cost (25yr)฿26.3M

Total Rental Income (25yr)฿88.0M

Total Interest Paid฿8.7M

Down payment: ฿4.0M (30%)Loan: ฿9.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿373.5(Your property: +49009.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿345	64m²	1	rent
For rent 2 bedrooms apartment in Pathum Wan, Bangkok	฿24K	฿345	65m²	2	rent
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Socio Ruamrudee, Bangkok	฿25K	฿424	59m²	1	rent
1-BR Condo at The Tempo Ruamrudee Condominium near BTS Phloen Chit	฿25K	฿486	51.42m²	1	rent
The Address Chidlom, Bangkok	฿25K	฿439	57m²	1	rent