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

Belicondo

, bangkok|Smart Condo Rama 2

฿1.3M฿44K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿44K/m²

District avg (1BR Condos)฿61K/m²

This property

Below avgAt avgAbove avg

Great Deal29% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Smart Condo Rama 2

Selesai: 2009

Fasilitas

parkingchildren areagardengrill

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿1.3M

Days on market: 0

Mar 27, 2026Listed

฿1.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿44K/m²

District avg฿38K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+16.5% vs district

-37.8% 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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2499.4593971828704/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿7K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿126.92899999999999

Investment Metrics

Annual ROI on Down Payment-7.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿2.8M

Total Rental Income (25yr)฿2.1M

Total Interest Paid฿829K

Down payment: ฿381K (30%)Loan: ฿889K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +741.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bang Khun Thian, Bangkok	฿5K	฿138	35m²	1	rent
For rent and for sale 1 bed condo in Bang Khun Thian, Bangkok	฿6K	฿173	28m²	1	rent
For rent studio condo in Bang Khun Thian, Bangkok	฿6K	฿138	37m²	-	rent
For rent studio condo in Bang Khun Thian, Bangkok	฿7K	฿311	22m²	-	rent
For rent 1 bed condo in Bang Khun Thian, Bangkok	฿8K	฿311	25m²	1	rent
For rent and for sale 1 bed condo in Bang Khun Thian, Bangkok	฿9K	฿311	27m²	1	rent
For rent 1 bed condo in Bang Khun Thian, Bangkok	฿9K	฿311	29m²	1	rent
For sale 2 bedrooms apartment in Bang Khun Thian, Bangkok	฿582K	฿18K	32m²	2	sale
For sale 1 bed condo in Bang Khun Thian, Bangkok	฿900K	฿32K	28m²	1	sale
For sale 1 bed condo in Bang Khun Thian, Bangkok	฿1.0M	฿0	30m²	1	sale