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

Belicondo

, bangkok|Scope Langsuan

฿49.0M฿590K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿590K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Overpriced106% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Scope Langsuan

Selesai: 2023

Fasilitas

swimming poolpoolgymfitness

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿49.0M

Days on market: 0

Mar 27, 2026Listed

฿49.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿590K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+238.3% vs district

+621.4% 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฿49.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-18083.075233340976/mo

Monthly Breakdown

Mortgage Payment-฿221K

Rental Income (after vacancy)+฿294K

Common Area Fee (83m² x ฿50)-฿4K

Maintenance-฿82K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-1.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿93.5M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿32.0M

Down payment: ฿14.7M (30%)Loan: ฿34.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿347.4(Your property: +169837.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿345	64m²	1	rent
For rent 2 bedrooms apartment in Pathum Wan, Bangkok	฿24K	฿345	65m²	2	rent
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Socio Ruamrudee, Bangkok	฿25K	฿424	59m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
Baan Thanon Sarasin condominium, Bangkok	฿25K	฿417	60m²	1	rent
The Royal Place 1, Bangkok	฿25K	฿313	80m²	2	rent
Condo One Siam condominium, Bangkok	฿26K	฿433	60m²	2	rent