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

Belicondo

, bangkok|Si Phraya River View

฿13.8M฿112K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿112K/m²

District avg (3BR Condos)฿198K/m²

This property

Below avgAt avgAbove avg

Great Deal44% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Si Phraya River View

Selesai: 1996

Fasilitas

parkingchildren areagymsauna

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿13.8M

Days on market: 0

Mar 27, 2026Listed

฿13.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿112K/m²

District avg฿30K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+275.4% vs district

+50.8% 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฿13.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-25037.69042146405/mo

Monthly Breakdown

Mortgage Payment-฿62K

Rental Income (after vacancy)+฿68K

Common Area Fee (124m² x ฿50)-฿6K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-7.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿27.9M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿9.0M

Down payment: ฿4.2M (30%)Loan: ฿9.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿392(Your property: +28371.4%)

Property	Price	Price/m²	Area	Beds	Type
State Tower, Bangkok	฿24K	฿270	89m²	1	rent
ASHTON Chula-Silom, Bangkok	฿28K	฿295	95m²	1	rent
Silom City Resort, Bangkok	฿40K	฿396	101m²	2	rent
Silom City Resort, Bangkok	฿40K	฿444	90m²	2	rent
Silom Park View Condominium, Bangkok	฿40K	฿426	94m²	1	rent
Ivy Sathorn 10, Bangkok	฿40K	฿455	88m²	2	rent
Pipat Place, Bangkok	฿40K	฿381	105m²	2	rent
For rent 1 bed condo in Bang Rak, Bangkok	฿42K	฿414	94m²	1	rent
Supalai Premier Si Phraya-Samyan, Bangkok	฿42K	฿457	92m²	1	rent
Le Vanvarothai, Bangkok	฿42K	฿382	110m²	2	rent

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

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

The Room Charoenkrung 30

฿30K

1 56m²