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

Belicondo

, bangkok|โครงการสวยวิว สวนลุม ห้องสวย ราคาดีที่สุดในโครงการNimit Langsuan

฿175.0M฿866K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿866K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Overpriced203% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: โครงการสวยวิว สวนลุม ห้องสวย ราคาดีที่สุดในโครงการNimit Langsuan

Selesai: 2024

Fasilitas

swimming poolpoolgymfitness

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿175.0M

Days on market: 0

Mar 27, 2026Listed

฿175.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿866K/m²

District avg฿174K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+397.2% vs district

+1097.7% 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฿175.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-815624.5300746108/mo

Monthly Breakdown

Mortgage Payment-฿789K

Rental Income (after vacancy)+฿293K

Common Area Fee (202m² x ฿50)-฿10K

Maintenance-฿292K

Insurance + Tax-฿17K

Investment Metrics

Annual ROI on Down Payment-18.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿332.5M

Total Rental Income (25yr)฿87.8M

Total Interest Paid฿114.3M

Down payment: ฿52.5M (30%)Loan: ฿122.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿330.7(Your property: +261844.4%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿40K	฿267	150m²	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	฿47K	฿311	146m²	2	rent
Karolyn Court, Bangkok	฿50K	฿301	166m²	2	rent
Urbana Langsuan, Bangkok	฿55K	฿379	145m²	2	rent
La Maison Ruamrudee, Bangkok	฿60K	฿364	165m²	3	rent
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
La Maison Ruamrudee, Bangkok	฿60K	฿364	165m²	2	rent
Urbana Langsuan, Bangkok	฿65K	฿448	145m²	2	rent