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

Belicondo

, bangkok|Langsuan Ville

฿24.9M฿155K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿155K/m²

District avg (Condos)฿211K/m²

This property

Below avgAt avgAbove avg

Great Deal27% below market

Significantly below market for Condos in

161 m²

m²

—

Lantai

Proyek: Langsuan Ville

Selesai: 2001

Fasilitas

gymsecurity

Price History

+16.5%over 2 months

Property Timeline

TodayActive

฿24.9M

Days on market: 0

Mar 26, 2026Listed

฿24.9M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿24.9M

Days on market: 0

Mar 26, 2026Price Increased ▲

฿24.9M → ฿29.0M (+16.5%)

Source: Market Data

Mar 26, 2026Listed

฿24.9M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿155K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+167.1% vs district

+29.4% 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฿24.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿33K/mo

Monthly Breakdown

Mortgage Payment-฿112K

Rental Income (after vacancy)+฿197K

Common Area Fee (161m² x ฿50)-฿8K

Maintenance-฿42K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment5.3%

Break-even Period18.8 years

Total Cost (25yr)฿49.3M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿16.3M

Down payment: ฿7.5M (30%)Loan: ฿17.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: +573.2%)

Property	Price	Price/m²	Area	Beds	Type
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿201	139m²	1	rent
The Palm Wongamat Beach, Chon Buri (Pattaya)	฿90K	฿703	128m²	4	rent
Northpoint Wongamat, Chon Buri (Pattaya)	฿110K	฿753	146m²	1	rent
Jomtien Beach Condo, Chon Buri (Pattaya)	฿200K	฿2K	120m²	10	rent
LaVallee Residence, Prachuap Khiri Khan	฿3.9M	฿21K	185m²	4	sale
Santorini Hua Hin, Prachuap Khiri Khan	฿5.8M	฿35K	167m²	2	sale
Blue Mountain, Prachuap Khiri Khan	฿5.9M	฿52K	113m²	2	sale
SeaRidge, Prachuap Khiri Khan	฿6.6M	฿48K	137m²	3	sale
The 88 Condo Hua Hin, Prachuap Khiri Khan	฿8.8M	฿70K	125m²	3	sale