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

Belicondo

, bangkok|SOCIO Reference 61

฿4.2M฿149K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿149K/m²

District avg (1BR Condos)฿184K/m²

This property

Below avgAt avgAbove avg

Great Deal19% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

swimming poolpoolgymfitness

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿4.2M

Days on market: 0

Mar 26, 2026Listed

฿4.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿149K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+0.3% vs district

+24.9% 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฿4.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿15K/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿43K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿7K

Insurance + Tax-฿416.25

Investment Metrics

Annual ROI on Down Payment14.9%

Break-even Period6.7 years

Total Cost (25yr)฿8.3M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿2.7M

Down payment: ฿1.2M (30%)Loan: ฿2.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿722(Your property: +20571.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿14K	฿656	20m²	1	rent
For rent studio condo in Watthana, Bangkok	฿18K	฿483	35m²	-	rent
For rent 1 bed condo in Watthana, Bangkok	฿19K	฿518	35m²	1	rent
1-BR Condo at Noble Be Sukhumvit 19 near BTS Nana	฿21K	฿600	35m²	1	rent
1-BR Condo at Taka Haus Ekamai 12 near BTS Ekkamai	฿22K	฿633	34.75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿23K	฿656	35m²	1	rent
FOR RENT Condo RHYTHM Ekkamai BTS-Ekkamai	฿25K	฿806	31m²	1	rent
1-BR Condo at Rhythm Ekkamai Estate near BTS Thong Lor	฿29K	฿829	34.98m²	1	rent
1-BR Condo at Noble State 39 near BTS Phrom Phong	฿30K	฿1K	30m²	1	rent
1 Bedroom for rent at The Reserve sukhumvit 61	฿32K	฿1K	30.8m²	1	rent