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

Belicondo

, bangkok|Supalai Place

฿5.5M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (2BR Condos)฿187K/m²

This property

Below avgAt avgAbove avg

Great Deal59% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 26, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-48.1% vs district

-35.4% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿43K

Common Area Fee (72m² x ฿50)-฿4K

Maintenance-฿9K

Insurance + Tax-฿555

Investment Metrics

Annual ROI on Down Payment3.3%

Break-even Period30.4 years

Total Cost (25yr)฿11.5M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿3.6M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿390.2(Your property: +19697.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿449	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿414	64m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿30K	฿311	88m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿32K	฿380	81m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿33K	฿414	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	79m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	80m²	1	sale