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

Belicondo

, bangkok|Scope Langsuan

฿58.9M฿879K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿879K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Overpriced207% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Scope Langsuan

Selesai: 2023

Fasilitas

swimming poolpoolgymfitness

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿58.9M

Days on market: 0

Mar 27, 2026Listed

฿58.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿879K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+403.7% vs district

+974.1% 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฿58.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-79360.39459151647/mo

Monthly Breakdown

Mortgage Payment-฿266K

Rental Income (after vacancy)+฿294K

Common Area Fee (67m² x ฿50)-฿3K

Maintenance-฿98K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-5.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿111.9M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿38.5M

Down payment: ฿17.7M (30%)Loan: ฿41.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿405(Your property: +216925.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
Condo One Siam condominium, Bangkok	฿20K	฿417	48m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿22K	฿449	47m²	-	rent
Noble Ambience Sarasin, Bangkok	฿22K	฿458	48m²	1	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent
Noble Ambience Sarasin, Bangkok	฿23K	฿479	48m²	1	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿23K	฿449	50m²	1	rent