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

Belicondo

, bangkok|Independent

฿15.9M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (2BR Condos)฿128K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Independent

Selesai: 2012

Fasilitas

swimming poolpoolgymfitness

Price History

-12.9%over 3 months

Property Timeline

TodayActive

฿15.9M

Days on market: 0

Mar 26, 2026Listed

฿15.9M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿15.9M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿20.0M → ฿13.9M (-12.8%)

Source: Market Data

Mar 26, 2026Price Increased ▲

฿15.9M → ฿20.0M (+25.4%)

Source: Market Data

Mar 26, 2026Listed

฿15.9M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+24.6% vs district

-39.6% 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฿15.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿86K/mo

Monthly Breakdown

Mortgage Payment-฿72K

Rental Income (after vacancy)+฿197K

Common Area Fee (221m² x ฿50)-฿11K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment21.6%

Break-even Period4.6 years

Total Cost (25yr)฿33.3M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿10.4M

Down payment: ฿4.8M (30%)Loan: ฿11.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿48K(Your property: +51.3%)

Property	Price	Price/m²	Area	Beds	Type
Reflection Jomtien Beach, Chon Buri (Pattaya)	฿120K	฿553	217m²	1	rent
LaVallee Residence, Prachuap Khiri Khan	฿3.9M	฿21K	185m²	4	sale
Santorini Hua Hin, Prachuap Khiri Khan	฿5.8M	฿35K	167m²	2	sale
SeaRidge, Prachuap Khiri Khan	฿9.0M	฿38K	240m²	2	sale
Emerald Valley, Prachuap Khiri Khan	฿9.6M	฿46K	210m²	3	sale
Santi Pura Condominium, Prachuap Khiri Khan	฿10.9M	฿44K	245m²	5	sale
OCAS Hua Hin, Prachuap Khiri Khan	฿12.0M	฿52K	230m²	2	sale
Baan Chai Talay Condominium, Prachuap Khiri Khan	฿12.5M	฿69K	180m²	2	sale
Palm Pavilion Hua Hin, Prachuap Khiri Khan	฿13.8M	฿87K	158m²	3	sale
Adamas Hua Hin, Prachuap Khiri Khan	฿14.9M	฿84K	177m²	3	sale