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

Belicondo

, bangkok|KnightsBridge Prime On Nut

฿3.6M฿143K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿143K/m²

District avg (1BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal27% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

swimming poolpoolgymfitness

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.6M

Days on market: 0

Mar 27, 2026Listed

฿3.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿143K/m²

District avg฿126K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+13.5% vs district

+101.8% 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฿3.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿44K/mo

Monthly Breakdown

Mortgage Payment-฿16K

Rental Income (after vacancy)+฿68K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿6K

Insurance + Tax-฿356.625

Investment Metrics

Annual ROI on Down Payment49.6%

Break-even Period2.0 years

Total Cost (25yr)฿7.1M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿2.3M

Down payment: ฿1.1M (30%)Loan: ฿2.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +304.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿14K	฿656	20m²	1	rent
FOR RENT Condo RHYTHM Ekkamai BTS-Ekkamai	฿25K	฿806	31m²	1	rent
1-BR Condo at Noble State 39 near BTS Phrom Phong	฿30K	฿1K	30m²	1	rent
1 Bedroom for rent at The Reserve sukhumvit 61	฿32K	฿1K	30.8m²	1	rent
1-BR Condo at SCOPE Promsri near BTS Phrom Phong	฿34K	฿1K	32m²	1	rent
FOR RENT Condo Park Origin Thonglor BTS-Thong Lo	฿36K	฿1K	32m²	1	rent
1-BR Condo at Park Origin Thonglor near BTS Thong Lor	฿40K	฿1K	31m²	1	rent
Quintara Phume Sukhumvit 39 - 1BR 28.85sqm	฿2.7M	฿93K	28.85m²	1	sale
KnightsBridge Prime On Nut - ?BR 24sqm	฿3.0M	฿124K	24m²	-	sale
KnightsBridge Prime On Nut - 1BR 23sqm	฿3.0M	฿130K	23m²	1	sale