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

Belicondo

, bangkok|Somkid Gardens

฿35.5M฿215K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿215K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal28% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Somkid Gardens

Selesai: 1995

Fasilitas

swimming poolpoolfitnessparking

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿35.5M

Days on market: 0

Mar 27, 2026Listed

฿35.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿215K/m²

District avg฿174K/m²

City avg฿81K/m²

-50% belowMarket avg+50% above

OVERPRICED+23.3% vs district

+166.5% 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฿35.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿63K/mo

Monthly Breakdown

Mortgage Payment-฿160K

Rental Income (after vacancy)+฿294K

Common Area Fee (165m² x ฿50)-฿8K

Maintenance-฿59K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment7.0%

Break-even Period14.2 years

Total Cost (25yr)฿69.3M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿23.2M

Down payment: ฿10.7M (30%)Loan: ฿24.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿326.2(Your property: +65857.1%)

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
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
Baan Siriruedee, Bangkok	฿50K	฿357	140m²	3	rent
Noble Ploenchit, Bangkok	฿50K	฿417	120m²	2	rent