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

Belicondo

, bangkok|Somkid Gardens

฿72.0M฿286K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿286K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Good Value15% below market

Below market average for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Somkid Gardens

Selesai: 1995

Fasilitas

swimming poolpoolfitnessparking

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿72.0M

Days on market: 0

Mar 27, 2026Listed

฿72.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿286K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+63.7% vs district

+250.1% 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฿72.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-170898.93420584215/mo

Monthly Breakdown

Mortgage Payment-฿325K

Rental Income (after vacancy)+฿294K

Common Area Fee (252m² x ฿50)-฿13K

Maintenance-฿120K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-9.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿139.4M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿47.0M

Down payment: ฿21.6M (30%)Loan: ฿50.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿389(Your property: +73348.3%)

Property	Price	Price/m²	Area	Beds	Type
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
Navin Court, Bangkok	฿65K	฿359	181m²	3	rent
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
Regent Royal Place 2, Bangkok	฿80K	฿449	178m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿84K	฿311	246m²	4	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
All Seasons Mansion, Bangkok	฿85K	฿478	178m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent