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

Belicondo

, bangkok|Passorn Buddhamonthon Sai 2-Bangweak

฿19.8M฿38K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿38K/m²

District avg (4BR Condos)฿41K/m²

This property

Below avgAt avgAbove avg

Good Value6% below market

Below market average for 4BR Condos in

Kamar Tidur

520 m²

m²

Proyek: Passorn Buddhamonthon Sai 2-Bangweak

Selesai: 2026

Fasilitas

parking and security

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿19.8M

Days on market: 0

Mar 27, 2026Listed

฿19.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿38K/m²

District avg฿61K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

GREAT DEAL-37.6% vs district

-46.7% 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฿19.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿94K/mo

Monthly Breakdown

Mortgage Payment-฿89K

Rental Income (after vacancy)+฿244K

Common Area Fee (520m² x ฿50)-฿26K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment18.9%

Break-even Period5.3 years

Total Cost (25yr)฿45.1M

Total Rental Income (25yr)฿73.2M

Total Interest Paid฿12.9M

Down payment: ฿5.9M (30%)Loan: ฿13.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿68K(Your property: -44.0%)

Property	Price	Price/m²	Area	Beds	Type
For sale 3 bedrooms house in Ban Bueng, Chonburi	฿5.8M	฿15K	377m²	3	sale
For sale 13 bedrooms hotel in Mueang Phetchaburi, Phetchaburi	฿47.0M	฿121K	390m²	13	sale

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

More in

Rent

The Wing Place Condo

฿12K

1 35m²

Buy