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

Belicondo

, bangkok|Scope Langsuan

฿92.5M฿597K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿597K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Overpriced99% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Scope Langsuan

Selesai: 2023

Fasilitas

swimming poolpoolgymfitness

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿92.5M

Days on market: 0

Mar 27, 2026Listed

฿92.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿597K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+242.0% vs district

+629.3% 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฿92.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-294722.85198568006/mo

Monthly Breakdown

Mortgage Payment-฿417K

Rental Income (after vacancy)+฿294K

Common Area Fee (155m² x ฿50)-฿8K

Maintenance-฿154K

Insurance + Tax-฿9K

Investment Metrics

Annual ROI on Down Payment-12.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿176.5M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿60.4M

Down payment: ฿27.8M (30%)Loan: ฿64.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿334.3(Your property: +178414.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Witthayu Court, Bangkok	฿45K	฿333	135m²	2	rent
The Royal Place 1, Bangkok	฿45K	฿308	146m²	2	rent
Baan Ploenchit, Bangkok	฿46K	฿383	120m²	3	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿47K	฿311	146m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿47K	฿345	130m²	2	sale
The Rajdamri, Bangkok	฿50K	฿446	112m²	2	rent