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

Belicondo

, bangkok|Samran Mansion

฿5.5M฿84K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿84K/m²

District avg (1BR Condos)฿170K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Samran Mansion

Selesai: 1995

Fasilitas

parking and security

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 27, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿84K/m²

District avg฿67K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+25.2% vs district

+18.8% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2785.601604918653/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿35K

Common Area Fee (66m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿551.9414

Investment Metrics

Annual ROI on Down Payment-2.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.4M

Total Rental Income (25yr)฿10.5M

Total Interest Paid฿3.6M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿447.5(Your property: +18580.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Huai Khwang, Bangkok	฿13K	฿242	48m²	1	rent
Supalai Wellington	฿20K	฿426	47m²	1	rent
TC Green	฿24K	฿436	55m²	2	rent
Ideo Ratchada-Huaykwang	฿24K	฿387	62m²	2	rent
Noble Revolve Ratchada	฿25K	฿490	51m²	1	rent
Belle Grand Rama 9	฿25K	฿510	49m²	1	rent
Noble Revolve Ratchada	฿26K	฿500	52m²	2	rent
Belle Grand Rama 9	฿27K	฿466	58m²	2	rent
Life Ratchadapisek	฿27K	฿491	55m²	2	rent
Ideo Mobi Rama 9	฿29K	฿527	55m²	2	rent