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

Belicondo

, bangkok|Raintree Villa

฿10.3M฿139K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿139K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Great Deal29% below market

Significantly below market for 2BR Condos in

Kamar Tidur

74 m²

m²

Proyek: Raintree Villa

Selesai: 1997

Fasilitas

parkinggymlibrarysauna

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿10.3M

Days on market: 0

Mar 27, 2026Listed

฿10.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿139K/m²

District avg฿126K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+10.4% vs district

+82.5% 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฿10.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-429.8021613297824/mo

Monthly Breakdown

Mortgage Payment-฿46K

Rental Income (after vacancy)+฿68K

Common Area Fee (74m² x ฿50)-฿4K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-0.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.5M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿6.7M

Down payment: ฿3.1M (30%)Loan: ฿7.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿631.8(Your property: +21900.8%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at Noble Reveal Ekamai near BTS Ekkamai	฿33K	฿600	55m²	1	rent
[RENT] 1 Bedroom 54 sqm Near BTS Ekkamai At Noble reveal Ekkamai (C16621)	฿33K	฿611	54m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿483	75m²	1	sale
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent
2-BR Condo at Sukhumvit Living Town near MRT Phetchaburi	฿40K	฿635	63m²	2	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿40K	฿714	56m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿45K	฿794	56m²	1	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿45K	฿769	58.51m²	1	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿45K	฿776	58m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿50K	฿483	96m²	2	rent