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

Belicondo

, bangkok|Na Reva Charoennakhon

฿14.3M฿168K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿168K/m²

District avg (2BR Condos)฿97K/m²

This property

Below avgAt avgAbove avg

Overpriced73% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Na Reva Charoennakhon

Selesai: 2024

Fasilitas

children areaconciergegardengym

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿14.3M

Days on market: 0

Mar 27, 2026Listed

฿14.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿168K/m²

District avg฿68K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+147.5% vs district

+138.8% 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฿14.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-81933.60294950695/mo

Monthly Breakdown

Mortgage Payment-฿64K

Rental Income (after vacancy)+฿12K

Common Area Fee (85m² x ฿50)-฿4K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-23.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.1M

Total Rental Income (25yr)฿3.6M

Total Interest Paid฿9.3M

Down payment: ฿4.3M (30%)Loan: ฿10.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿283.2(Your property: +59154.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿17K	฿276	60m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿18K	฿207	75m²	2	rent
For sale and for rent 2 bedrooms condo in Thon Buri, Bangkok	฿18K	฿242	65m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿19K	฿242	74m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿19K	฿276	63m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿21K	฿311	65m²	2	rent
For rent and for sale 2 bedrooms condo in Thon Buri, Bangkok	฿21K	฿311	62m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿23K	฿242	84m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿23K	฿345	62m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿25K	฿380	64m²	2	rent