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

Belicondo

, bangkok|Supalai Place

฿12.9M฿104K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿104K/m²

District avg (3BR Condos)฿204K/m²

This property

Below avgAt avgAbove avg

Great Deal49% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿12.9M

Days on market: 0

Mar 27, 2026Listed

฿12.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿104K/m²

District avg฿126K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-17.8% vs district

+26.5% 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฿12.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-19621.576554384847/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿68K

Common Area Fee (125m² x ฿50)-฿6K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-6.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿26.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿8.4M

Down payment: ฿3.9M (30%)Loan: ฿9.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿487.1(Your property: +21148.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
2-BR Condo at The Waterford Park Sukhumvit 53 Condominium near BTS Thong Lor	฿45K	฿298	151m²	2	rent
2-BR Condo at Villa Sikhara Condominium close to Phrom Phong	฿48K	฿490	98m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿50K	฿483	96m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿52K	฿483	107m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿55K	฿552	98m²	2	rent
2-BR Condo at Ivy Thonglor 23 close to Thong Lo	฿60K	฿682	88m²	2	rent
FOR RENT Condo Sukhumvit Living Town MRT-Phetchaburi	฿60K	฿606	99m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿63K	฿449	130m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿63K	฿552	115m²	2	sale