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

Belicondo

, bangkok|Saen Saep

฿16.8M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (2BR Condos)฿63K/m²

This property

Below avgAt avgAbove avg

Good Value7% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

parkingsecurityliftlaundry

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿16.8M

Days on market: 0

Mar 27, 2026Listed

฿16.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿37K/m²

City avg฿81K/m²

-50% belowMarket avg+50% above

OVERPRICED+59.6% vs district

-28.1% 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฿16.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-110329.61880118298/mo

Monthly Breakdown

Mortgage Payment-฿76K

Rental Income (after vacancy)+฿10K

Common Area Fee (288m² x ฿50)-฿14K

Maintenance-฿28K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-26.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿36.0M

Total Rental Income (25yr)฿2.9M

Total Interest Paid฿11.0M

Down payment: ฿5.0M (30%)Loan: ฿11.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿23K(Your property: +149.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms house in Min Buri, Bangkok	฿57K	฿173	322m²	4	sale
Min Buri, Bangkok	฿2.7M	฿8K	325m²	4	sale
Trio Romklao ทรีโอ้ ร่มเกล้า, Bangkok	฿4.8M	฿22K	219m²	3	sale
Supalai Grand Lake, Bangkok	฿5.6M	฿28K	203m²	3	sale
Praphawan Home Rom Klao 1, Bangkok	฿6.0M	฿19K	320m²	7	sale
Mantana Srinakarin-Romklao, Bangkok	฿6.4M	฿30K	216m²	3	sale
Mantana Srinakarin-Romklao, Bangkok	฿6.6M	฿26K	250m²	3	sale
Perfect Place Ramkhamhaeng-Suvannabhumi 2, Bangkok	฿7.0M	฿28K	252m²	3	sale
Trendy Tara Romklao, Bangkok	฿7.4M	฿36K	207m²	3	sale
Min Buri, Bangkok	฿7.9M	฿38K	208m²	3	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

HANNAN MANSION

฿2K

30m²

Rent