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

Belicondo

, bangkok|Rhythm Charoennakhon Iconic

฿6.0M฿171K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿171K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Fair Price5% above market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Rhythm Charoennakhon Iconic

Selesai: 2026

Fasilitas

parkingconciergegardengym

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿6.0M

Days on market: 0

Mar 27, 2026Listed

฿6.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿171K/m²

District avg฿118K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+45.7% vs district

+143.8% 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฿6.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15605.045650198621/mo

Monthly Breakdown

Mortgage Payment-฿27K

Rental Income (after vacancy)+฿24K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿600.0723

Investment Metrics

Annual ROI on Down Payment-10.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.8M

Total Rental Income (25yr)฿7.1M

Total Interest Paid฿3.9M

Down payment: ฿1.8M (30%)Loan: ฿4.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿328.1(Your property: +52149.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong San, Bangkok	฿7K	฿207	30m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿10K	฿242	40m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿10K	฿276	34m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿11K	฿311	37m²	1	rent
For sale and for rent 1 bed condo in Khlong San, Bangkok	฿11K	฿242	45m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿11K	฿311	35m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿12K	฿311	38m²	1	rent
For sale and for rent studio condo in Khlong San, Bangkok	฿13K	฿449	27m²	-	rent
For sale and for rent studio condo in Khlong San, Bangkok	฿13K	฿483	25m²	-	rent
For sale and for rent 1 bed condo in Khlong San, Bangkok	฿13K	฿449	28m²	1	rent

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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

Supalai Premier Charoen Nakhon

฿16K

1 34m²