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

Belicondo

, bangkok|Na Vara Residence

฿19.8M฿296K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿296K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Fair Price1% below market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Na Vara Residence

Selesai: 2018

Fasilitas

swimming poolpoolgymfitness

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿19.8M

Days on market: 0

Mar 27, 2026Listed

฿19.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿296K/m²

District avg฿173K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+70.4% vs district

+312.9% 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฿19.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿163K/mo

Monthly Breakdown

Mortgage Payment-฿89K

Rental Income (after vacancy)+฿291K

Common Area Fee (67m² x ฿50)-฿3K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment32.9%

Break-even Period3.0 years

Total Cost (25yr)฿38.3M

Total Rental Income (25yr)฿87.2M

Total Interest Paid฿12.9M

Down payment: ฿5.9M (30%)Loan: ฿13.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿408(Your property: +72331.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
Condo One Siam condominium, Bangkok	฿20K	฿417	48m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿22K	฿449	47m²	-	rent
Noble Ambience Sarasin, Bangkok	฿22K	฿458	48m²	1	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent
The Rajdamri	฿23K	฿479	48m²	-	rent
Noble Ambience Sarasin, Bangkok	฿23K	฿479	48m²	1	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent