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

Belicondo

, bangkok|Phayathai Place

฿5.7M฿101K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿101K/m²

District avg (2BR Condos)฿193K/m²

This property

Below avgAt avgAbove avg

Great Deal48% below market

Significantly below market for 2BR Condos in

Kamar Tidur

57 m²

m²

Proyek: Phayathai Place

Selesai: 1995

Fasilitas

parkingconciergegardengym

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.7M

Days on market: 0

Mar 27, 2026Listed

฿5.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿101K/m²

District avg฿143K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

GREAT DEAL-29.3% vs district

+32.4% 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฿5.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-20771.9623607127/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿18K

Common Area Fee (57m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿574.4422999999999

Investment Metrics

Annual ROI on Down Payment-14.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.7M

Total Rental Income (25yr)฿5.4M

Total Interest Paid฿3.8M

Down payment: ฿1.7M (30%)Loan: ฿4.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿608.3(Your property: +16466.7%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿21K	฿500	42m²	1	rent
2-BR Condo at Rhythm Asoke near MRT Phra Ram 9	฿23K	฿500	45m²	2	rent
1-BR Condo at Supalai Elite Phayathai near ARL Ratchaprarop	฿23K	฿523	44m²	1	rent
1-BR Condo at XT Phayathai near BTS Phaya Thai	฿24K	฿571	42m²	1	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿24K	฿414	54m²	1	rent
1-BR Condo at Q Asoke near MRT Phetchaburi	฿28K	฿622	45m²	1	rent
Baan Klang Krung Siam-Pathumwan, Bangkok	฿36K	฿537	67m²	2	rent
For rent 1 bed condo in Ratchathewi, Bangkok	฿39K	฿552	67m²	1	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿42K	฿863	48m²	2	rent
For rent 2 bedrooms condo in Ratchathewi, Bangkok	฿75K	฿1K	73m²	2	rent