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

Belicondo

, bangkok|M Phayathai

฿21.4M฿186K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿186K/m²

District avg (3BR Condos)฿200K/m²

This property

Below avgAt avgAbove avg

Good Value7% below market

Below market average for 3BR Condos in

Kamar Tidur

115 m²

m²

Proyek: M Phayathai

Selesai: 2014

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿21.4M

Days on market: 0

Mar 27, 2026Listed

฿21.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿186K/m²

District avg฿143K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+30.6% vs district

+149.0% 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฿21.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-122032.31995687002/mo

Monthly Breakdown

Mortgage Payment-฿97K

Rental Income (after vacancy)+฿18K

Common Area Fee (115m² x ฿50)-฿6K

Maintenance-฿36K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿42.1M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿14.0M

Down payment: ฿6.4M (30%)Loan: ฿15.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿108K(Your property: +72.7%)

Property	Price	Price/m²	Area	Beds	Type
2-BR Condo at Circle Living Prototype New Petchburi near MRT Phetchaburi	฿80K	฿941	85m²	2	rent
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿9.5M	฿103K	92m²	2	sale
For sale and for rent 2 bedrooms condo in Ratchathewi, Bangkok	฿9.7M	฿106K	92m²	2	sale
For sale office in Ratchathewi, Bangkok	฿10.3M	฿86K	120m²	-	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿11.0M	฿112K	98m²	2	sale
For sale office in Ratchathewi, Bangkok	฿12.0M	฿81K	149m²	-	sale
2-BR Condo at Condolette Ize Ratchathewi near BTS Ratchathewi	฿13.2M	฿155K	85.24m²	2	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿14.4M	฿172K	84m²	2	sale
For sale office in Ratchathewi, Bangkok	฿14.5M	฿97K	149m²	-	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿14.6M	฿166K	88m²	2	sale