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

Belicondo

, bangkok|MUNIQ Langsuan

฿122.0M฿865K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿865K/m²

District avg (3BR Condos)฿324K/m²

This property

Below avgAt avgAbove avg

Overpriced167% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: MUNIQ Langsuan

Selesai: 2021

Fasilitas

swimming poolpoolgymfitness

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿122.0M

Days on market: 0

Mar 26, 2026Listed

฿122.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿865K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+550.8% vs district

+623.9% 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฿122.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-448484.1238728488/mo

Monthly Breakdown

Mortgage Payment-฿550K

Rental Income (after vacancy)+฿324K

Common Area Fee (141m² x ฿50)-฿7K

Maintenance-฿203K

Insurance + Tax-฿12K

Investment Metrics

Annual ROI on Down Payment-14.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿231.8M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿79.7M

Down payment: ฿36.6M (30%)Loan: ฿85.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿326.7(Your property: +264744.8%)

Property	Price	Price/m²	Area	Beds	Type
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Urbana Langsuan, Bangkok	฿40K	฿396	101m²	2	rent
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿42K	฿414	100m²	3	sale
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Witthayu Court, Bangkok	฿45K	฿333	135m²	2	rent
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
The Royal Place 1, Bangkok	฿45K	฿308	146m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿48K	฿311	146m²	2	rent