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

Belicondo

, bangkok|Na Vara Residence Verified across 2 data sources

฿7.9M฿179K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿179K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Great Deal37% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Na Vara Residence

Selesai: 2018

Fasilitas

swimming poolpoolgymfitness

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿7.9M

Days on market: 0

Mar 27, 2026Listed

฿7.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿179K/m²

District avg฿174K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

FAIR PRICE+2.9% vs district

+135.3% 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฿7.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿241K/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿293K

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿789

Investment Metrics

Annual ROI on Down Payment122.3%

Break-even Period0.8 years

Total Cost (25yr)฿15.5M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿5.2M

Down payment: ฿2.4M (30%)Loan: ฿5.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿432.1(Your property: +41399.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿380	33m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿449	40m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent