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

Belicondo

, bangkok|M Phayathai

฿11.2M฿228K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿228K/m²

District avg (1BR Condos)฿190K/m²

This property

Below avgAt avgAbove avg

Overpriced20% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: M Phayathai

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿11.2M

Days on market: 0

Mar 27, 2026Listed

฿11.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿228K/m²

District avg฿143K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+59.9% vs district

+194.9% 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฿11.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-54474.49866477384/mo

Monthly Breakdown

Mortgage Payment-฿50K

Rental Income (after vacancy)+฿18K

Common Area Fee (49m² x ฿50)-฿2K

Maintenance-฿19K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-19.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿21.8M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿7.3M

Down payment: ฿3.4M (30%)Loan: ฿7.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿15K(Your property: +1392.9%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿21K	฿500	42m²	1	rent
2-BR Condo at Rhythm Asoke near MRT Phra Ram 9	฿23K	฿500	45m²	2	rent
1-BR Condo at Supalai Elite Phayathai near ARL Ratchaprarop	฿23K	฿523	44m²	1	rent
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿24K	฿571	42m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿24K	฿414	54m²	1	rent
1-BR Condo at Q Asoke near MRT Phetchaburi	฿28K	฿622	45m²	1	rent
1-BR Condo at Park Origin Phayathai near BTS Phaya Thai	฿32K	฿914	35m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿42K	฿863	48m²	2	rent
For sale 1 bed condo in Ratchathewi, Bangkok	฿2.7M	฿78K	35m²	1	sale
For sale studio condo in Ratchathewi, Bangkok	฿3.0M	฿70K	43m²	-	sale