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

Belicondo

, bangkok|Pabhada Silom

฿11.5M฿134K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿134K/m²

District avg (2BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿11.5M

Days on market: 0

Mar 27, 2026Listed

฿11.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿134K/m²

District avg฿30K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+349.5% vs district

+80.5% 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฿11.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8237.879317674633/mo

Monthly Breakdown

Mortgage Payment-฿52K

Rental Income (after vacancy)+฿68K

Common Area Fee (85.82m² x ฿50)-฿4K

Maintenance-฿19K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-2.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿22.9M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿7.5M

Down payment: ฿3.4M (30%)Loan: ฿8.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿342.7(Your property: +38896.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Bang Rak, Bangkok	฿19K	฿276	64m²	2	rent
State Tower, Bangkok	฿20K	฿294	68m²	1	rent
For rent 1 bed condo in Bang Rak, Bangkok	฿21K	฿311	64m²	1	rent
State Tower, Bangkok	฿24K	฿270	89m²	1	rent
State Tower, Bangkok	฿24K	฿381	63m²	1	rent
State Tower, Bangkok	฿25K	฿368	68m²	1	rent
Life @ Sathorn 10, Bangkok	฿25K	฿397	63m²	2	rent
State Tower, Bangkok	฿25K	฿362	69m²	1	rent
State Tower, Bangkok	฿25K	฿397	63m²	1	rent
Silom Suite, Bangkok	฿26K	฿371	70m²	2	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

The Room Charoenkrung 30

฿30K

1 56m²