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

Belicondo

, bangkok|Niran Residence 2

฿574K฿23K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿23K/m²

District avg (Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Great Deal56% below market

Significantly below market for Condos in

25 m²

m²

1/undefined

Lantai

Proyek: Niran Residence 2

Selesai: 1994

Fasilitas

parking and security

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿574K

Days on market: 0

Mar 27, 2026Listed

฿574K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿23K/m²

District avg฿37K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-37.9% vs district

-69.1% 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฿574K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿23K/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿28K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿957.4333333333334

Insurance + Tax-฿57.446000000000005

Investment Metrics

Annual ROI on Down Payment159.9%

Break-even Period0.6 years

Total Cost (25yr)฿1.5M

Total Rental Income (25yr)฿8.3M

Total Interest Paid฿375K

Down payment: ฿172K (30%)Loan: ฿402K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿290.1(Your property: +7820.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Prawet, Bangkok	฿5K	฿173	25m²	-	rent
For rent 1 bed condo in Prawet, Bangkok	฿6K	฿242	23m²	1	rent
For rent 1 bed condo in Prawet, Bangkok	฿7K	฿311	23m²	1	rent
For rent 1 bed condo in Prawet, Bangkok	฿8K	฿311	23m²	1	rent
For rent studio condo in Prawet, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Prawet, Bangkok	฿8K	฿276	28m²	1	rent
For rent studio condo in Prawet, Bangkok	฿8K	฿345	23m²	-	rent
For rent 1 bed condo in Prawet, Bangkok	฿8K	฿276	30m²	1	rent
For rent studio condo in Prawet, Bangkok	฿8K	฿380	22m²	-	rent
For rent studio condo in Prawet, Bangkok	฿9K	฿311	26m²	-	rent