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

Belicondo

, bangkok|Pano Ville Ratchada Ratchadaphisek

฿23.0M฿821K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿821K/m²

District avg (1BR Condos)฿116K/m²

This property

Below avgAt avgAbove avg

Overpriced606% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Pano Ville Ratchada Ratchadaphisek

Selesai: 2011

Fasilitas

swimming poolpoolgymfitness

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿23.0M

Days on market: 0

Mar 27, 2026Listed

฿23.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿821K/m²

District avg฿79K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+942.1% vs district

+1032.8% 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฿23.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-137454.43790185978/mo

Monthly Breakdown

Mortgage Payment-฿104K

Rental Income (after vacancy)+฿8K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-23.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿43.7M

Total Rental Income (25yr)฿2.5M

Total Interest Paid฿15.0M

Down payment: ฿6.9M (30%)Loan: ฿16.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿372.3(Your property: +220536.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed apartment in Din Daeng, Bangkok	฿9K	฿242	36m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿10K	฿345	30m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿11K	฿311	32m²	1	rent
A Space Asoke-Ratchada	฿11K	฿306	36m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿11K	฿414	27m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿13K	฿414	30m²	1	rent
For rent studio condo in Din Daeng, Bangkok	฿13K	฿414	29m²	-	rent
For rent studio condo in Din Daeng, Bangkok	฿13K	฿483	25m²	-	rent
For sale and for rent 1 bed condo in Din Daeng, Bangkok	฿13K	฿414	28m²	1	rent
For rent 1 bed condo in Din Daeng, Bangkok	฿14K	฿380	33m²	1	rent