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

Belicondo

, bangkok|Somkid Gardens

฿33.5M฿203K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿203K/m²

District avg (Condos)฿211K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for Condos in

165 m²

m²

—

Lantai

Proyek: Somkid Gardens

Selesai: 1995

Fasilitas

securitygarden

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿33.5M

Days on market: 0

Mar 26, 2026Listed

฿33.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿203K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+250.6% vs district

+69.9% 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฿33.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-21109.15481187518/mo

Monthly Breakdown

Mortgage Payment-฿151K

Rental Income (after vacancy)+฿197K

Common Area Fee (165m² x ฿50)-฿8K

Maintenance-฿56K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-2.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿65.6M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿21.9M

Down payment: ฿10.1M (30%)Loan: ฿23.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +707.2%)

Property	Price	Price/m²	Area	Beds	Type
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿201	139m²	1	rent
The Palm Wongamat Beach, Chon Buri (Pattaya)	฿90K	฿703	128m²	4	rent
Northpoint Wongamat, Chon Buri (Pattaya)	฿110K	฿753	146m²	1	rent
Jomtien Beach Condo, Chon Buri (Pattaya)	฿200K	฿2K	120m²	10	rent
LaVallee Residence, Prachuap Khiri Khan	฿3.9M	฿21K	185m²	4	sale
Santorini Hua Hin, Prachuap Khiri Khan	฿5.8M	฿35K	167m²	2	sale
SeaRidge, Prachuap Khiri Khan	฿6.6M	฿48K	137m²	3	sale
The 88 Condo Hua Hin, Prachuap Khiri Khan	฿8.8M	฿70K	125m²	3	sale
Palm Pavilion Hua Hin, Prachuap Khiri Khan	฿8.9M	฿74K	120m²	2	sale