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

Belicondo

, bangkok|Life One Wireless

฿6.0M฿171K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿171K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Life One Wireless

Selesai: 2020

Fasilitas

swimming poolpoolgymfitness

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿6.0M

Days on market: 0

Mar 27, 2026Listed

฿6.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿171K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.9% vs district

+109.1% 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฿6.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿254K/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿294K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿599

Investment Metrics

Annual ROI on Down Payment169.8%

Break-even Period0.6 years

Total Cost (25yr)฿11.8M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿466.1(Your property: +36618.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿380	33m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
Life One Wireless, Bangkok	฿18K	฿621	29m²	1	rent
Life One Wireless, Bangkok	฿18K	฿643	28m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent