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

Belicondo

, bangkok|Sindhorn Residence

฿23.9M฿213K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿213K/m²

District avg (Condos)฿211K/m²

This property

Below avgAt avgAbove avg

Fair Price1% above market

At market average for Condos in

112 m²

m²

—

Lantai

Proyek: Sindhorn Residence

Selesai: 2018

Fasilitas

gymsecurity

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿23.9M

Days on market: 0

Mar 26, 2026Listed

฿23.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿213K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+268.5% vs district

+78.5% 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฿23.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿42K/mo

Monthly Breakdown

Mortgage Payment-฿108K

Rental Income (after vacancy)+฿197K

Common Area Fee (112m² x ฿50)-฿6K

Maintenance-฿40K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment7.0%

Break-even Period14.3 years

Total Cost (25yr)฿46.7M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿15.6M

Down payment: ฿7.2M (30%)Loan: ฿16.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿12K(Your property: +1667.9%)

Property	Price	Price/m²	Area	Beds	Type
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿201	139m²	1	rent
Prime Suites, Chon Buri (Pattaya)	฿30K	฿323	93m²	Studio	rent
Once Pattaya, Chon Buri (Pattaya)	฿80K	฿769	104m²	4	rent
The Palm Wongamat Beach, Chon Buri (Pattaya)	฿90K	฿703	128m²	4	rent
Jomtien Beach Condo, Chon Buri (Pattaya)	฿200K	฿2K	120m²	10	rent
Wang Phong, Prachuap Khiri Khan	฿2.4M	฿22K	110m²	4	sale
Blue Mountain, Prachuap Khiri Khan	฿3.8M	฿43K	89m²	1	sale
Blue Mountain, Prachuap Khiri Khan	฿5.9M	฿52K	113m²	2	sale