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

Belicondo

, bangkok|Stand up Condo

฿982K฿39K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿39K/m²

District avg (1BR Condos)฿64K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Stand up Condo

Selesai: 2016

Fasilitas

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿982K

Days on market: 0

Mar 27, 2026Listed

฿982K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿39K/m²

District avg฿37K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+6.5% vs district

-47.0% 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฿982K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿429K/mo

Monthly Breakdown

Mortgage Payment-฿4K

Rental Income (after vacancy)+฿436K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿98.1939

Investment Metrics

Annual ROI on Down Payment1747.0%

Break-even Period0.1 years

Total Cost (25yr)฿2.2M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿641K

Down payment: ฿295K (30%)Loan: ฿687K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿328.1(Your property: +11866.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Sai Mai, Bangkok	฿6K	฿311	20m²	-	rent
For rent studio condo in Sai Mai, Bangkok	฿7K	฿311	21m²	-	rent
For rent and for sale 1 bed condo in Sai Mai, Bangkok	฿8K	฿345	24m²	1	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿9K	฿380	24m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿311	28m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿9K	฿311	28m²	1	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿345	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿10K	฿311	31m²	-	rent