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

Belicondo

, bangkok|Pattaya Heights

฿3.7M฿50K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿50K/m²

District avg (2BR Condos)฿142K/m²

This property

Below avgAt avgAbove avg

Great Deal64% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Pattaya Heights

Selesai: 2009

Fasilitas

parkinggym and swimming pool

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿3.7M

Days on market: 0

Mar 27, 2026Listed

฿3.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿50K/m²

District avg฿91K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

GREAT DEAL-44.4% vs district

-33.3% 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฿3.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿257K/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿284K

Common Area Fee (74m² x ฿50)-฿4K

Maintenance-฿6K

Insurance + Tax-฿373.1865

Investment Metrics

Annual ROI on Down Payment275.8%

Break-even Period0.4 years

Total Cost (25yr)฿8.1M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿71K(Your property: -28.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿39K	฿552	67m²	1	rent
For sale 1 bed condo in Bang Lamung, Chonburi	฿2.7M	฿52K	52m²	1	sale
For sale studio condo in Bang Lamung, Chonburi	฿3.1M	฿60K	52m²	-	sale
For sale 1 bed condo in Bang Lamung, Chonburi	฿3.1M	฿42K	74m²	1	sale
For sale 2 bedrooms condo in Mueang Phuket, Phuket	฿5.5M	฿85K	65m²	2	sale
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿5.6M	฿94K	60m²	1	sale
For sale 2 bedrooms condo in Kathu, Phuket	฿6.5M	฿112K	58m²	2	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.5M	฿85K	76m²	2	sale
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿86K	79m²	2	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿88K	77m²	2	sale