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

Belicondo

, bangkok|Ma Maison

฿88.8M฿68K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿68K/m²

District avg (5BR Condos)฿64K/m²

This property

Below avgAt avgAbove avg

Fair Price5% above market

At market average for 5BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Ma Maison

Selesai: 1995

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿88.8M

Days on market: 0

Mar 27, 2026Listed

฿88.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿68K/m²

District avg฿50K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+35.4% vs district

-8.2% 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฿88.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-602978.5226795491/mo

Monthly Breakdown

Mortgage Payment-฿400K

Rental Income (after vacancy)+฿20K

Common Area Fee (1315m² x ฿50)-฿66K

Maintenance-฿148K

Insurance + Tax-฿9K

Investment Metrics

Annual ROI on Down Payment-27.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿186.9M

Total Rental Income (25yr)฿6.0M

Total Interest Paid฿58.0M

Down payment: ฿26.6M (30%)Loan: ฿62.2M

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

SUPAB APARTMENT

฿2K

30m²

Rent