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

Belicondo

, bangkok|KnightsBridge Prime On Nut

฿3.0M฿124K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿124K/m²

District avg (Condos)฿192K/m²

This property

Below avgAt avgAbove avg

Great Deal36% below market

Significantly below market for Condos in

Kamar Mandi

24 m²

m²

Fasilitas

swimming poolpoolgymfitness

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿3.0M

Days on market: 0

Mar 27, 2026Listed

฿3.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿124K/m²

District avg฿126K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.7% vs district

+70.2% 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฿3.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿48K/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿68K

Common Area Fee (24m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿297

Investment Metrics

Annual ROI on Down Payment64.6%

Break-even Period1.5 years

Total Cost (25yr)฿6.0M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿1.9M

Down payment: ฿891K (30%)Loan: ฿2.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿59K(Your property: +110.0%)

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 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 - 1BR 23sqm	฿3.0M	฿130K	23m²	1	sale
KnightsBridge Prime On Nut - ?BR 23sqm	฿3.0M	฿130K	23m²	-	sale
For sale 1 bed condo in Watthana, Bangkok	฿3.0M	฿101K	30m²	1	sale
For sale 1 bed condo in Watthana, Bangkok	฿3.0M	฿132K	23m²	1	sale