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

Belicondo

, bangkok|Independent

฿17.5M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (1BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Great Deal41% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Independent

Selesai: 2009

Fasilitas

swimming poolpoolgymfitness

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿17.5M

Days on market: 0

Mar 27, 2026Listed

฿17.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿59K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

FAIR PRICE-1.2% vs district

-17.2% 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฿17.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿44K/mo

Monthly Breakdown

Mortgage Payment-฿79K

Rental Income (after vacancy)+฿169K

Common Area Fee (300m² x ฿50)-฿15K

Maintenance-฿29K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment10.0%

Break-even Period10.0 years

Total Cost (25yr)฿37.5M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿11.4M

Down payment: ฿5.2M (30%)Loan: ฿12.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿127.2(Your property: +45756.9%)

Property	Price	Price/m²	Area	Beds	Type
Surasak, Chon Buri (Pattaya)	฿25K	฿65	382m²	4	rent
Maneerin Village Nongmon, Chon Buri (Pattaya)	฿25K	฿86	292m²	3	rent
Copacabana Beach Jomtien, Chon Buri (Pattaya)	฿26K	฿74	351m²	1	rent
Chateau Dale Residence, Chon Buri (Pattaya)	฿35K	฿143	244m²	3	rent
Mike Orchid Villas, Chon Buri (Pattaya)	฿35K	฿101	348m²	3	rent
CASA Legend Sriracha, Chon Buri (Pattaya)	฿36K	฿134	268m²	3	rent
Baan Dusit Pattaya View, Chon Buri (Pattaya)	฿38K	฿158	240m²	2	rent
Chokchai Village 5, Chon Buri (Pattaya)	฿40K	฿167	240m²	3	rent
Garden Ville 6, Chon Buri (Pattaya)	฿45K	฿139	324m²	3	rent
Patta Element, Chon Buri (Pattaya)	฿45K	฿205	220m²	4	rent