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

Belicondo

, bangkok|โครงการสวยวิว สวนลุม ห้องสวย ราคาดีที่สุดในโครงการNimit Langsuan

฿136.0M฿449K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿449K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Overpriced57% 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

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿136.0M

Days on market: 0

Mar 27, 2026Listed

฿136.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿449K/m²

District avg฿174K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+157.6% vs district

+515.6% 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฿136.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-575867.0987441243/mo

Monthly Breakdown

Mortgage Payment-฿613K

Rental Income (after vacancy)+฿293K

Common Area Fee (303m² x ฿50)-฿15K

Maintenance-฿227K

Insurance + Tax-฿14K

Investment Metrics

Annual ROI on Down Payment-16.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿260.6M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿88.8M

Down payment: ฿40.8M (30%)Loan: ฿95.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿336.1(Your property: +133445.1%)

Property	Price	Price/m²	Area	Beds	Type
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿84K	฿311	246m²	4	rent
Langsuan Ville, Bangkok	฿85K	฿351	242m²	3	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿89K	฿380	220m²	2	sale
Chamchuri Square Residence, Bangkok	฿90K	฿402	224m²	1	rent
Sithakarn Condominium, Bangkok	฿90K	฿367	245m²	2	rent
Vanicha Park Langsuan, Bangkok	฿90K	฿360	250m²	3	rent
Langsuan Ville, Bangkok	฿90K	฿372	242m²	2	rent