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

Belicondo

, bangkok|Supalai Place

฿18.9M฿52K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿52K/m²

District avg (3BR Condos)฿194K/m²

This property

Below avgAt avgAbove avg

Great Deal73% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿18.9M

Days on market: 0

Mar 26, 2026Listed

฿18.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿52K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-65.2% vs district

-56.7% 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฿18.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-93875.9974844348/mo

Monthly Breakdown

Mortgage Payment-฿85K

Rental Income (after vacancy)+฿43K

Common Area Fee (365m² x ฿50)-฿18K

Maintenance-฿32K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-19.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿41.1M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿12.3M

Down payment: ฿5.7M (30%)Loan: ฿13.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿293.3(Your property: +17544.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Watthana, Bangkok	฿69K	฿242	270m²	4	rent
Ready to move 3 bed 4 bath condo for rent D.H.Grand Tower	฿75K	฿268	280m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿83K	฿276	271m²	3	rent
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿86K	฿242	337m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿90K	฿311	268m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿101K	฿345	268m²	3	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿127K	฿345	350m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	420m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	440m²	4	sale