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

Belicondo

, bangkok|Navin Court

฿46.1M฿110K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿110K/m²

District avg (7BR Condos)฿205K/m²

This property

Below avgAt avgAbove avg

Great Deal46% below market

Significantly below market for 7BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Navin Court

Selesai: 2000

Fasilitas

swimming poolpoolfitnessparking

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿46.1M

Days on market: 0

Mar 27, 2026Listed

฿46.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿110K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-36.9% vs district

+34.5% 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฿46.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-16686.700226328772/mo

Monthly Breakdown

Mortgage Payment-฿208K

Rental Income (after vacancy)+฿294K

Common Area Fee (419m² x ฿50)-฿21K

Maintenance-฿77K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-1.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿93.1M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿30.1M

Down payment: ฿13.8M (30%)Loan: ฿32.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿468.8(Your property: +23369.7%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
Somkid Gardens, Bangkok	฿110K	฿344	320m²	4	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿125K	฿414	300m²	3	rent
Ploenruedee Residence, Bangkok	฿160K	฿395	405m²	4	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent
Athenee Residence, Bangkok	฿170K	฿576	295m²	4	rent
Benviar Tonson Residence, Bangkok	฿177K	฿590	300m²	4	rent
The Park Chidlom, Bangkok	฿200K	฿608	329m²	3	rent
The Park Chidlom, Bangkok	฿200K	฿656	305m²	3	rent