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

Belicondo

, bangkok|Supalai Place

฿54.8M฿133K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿133K/m²

District avg (4BR Condos)฿181K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿54.8M

Days on market: 0

Mar 27, 2026Listed

฿54.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿133K/m²

District avg฿126K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.7% vs district

+62.7% 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฿54.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-296319.2930016764/mo

Monthly Breakdown

Mortgage Payment-฿247K

Rental Income (after vacancy)+฿68K

Common Area Fee (410m² x ฿50)-฿21K

Maintenance-฿91K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-21.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿109.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿35.8M

Down payment: ฿16.4M (30%)Loan: ฿38.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿65K(Your property: +105.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿79K	฿207	375m²	3	rent
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	3	rent
Lovely Place for Rent - 4 beds - 420.00 sqm - 180000 THB	฿180K	฿429	420m²	4	rent
Supalai Place - 3BR 365sqm	฿18.9M	฿52K	365m²	3	sale
Supalai Place - 3BR 356sqm	฿24.9M	฿70K	356m²	3	sale
For sale 3 bedrooms condo in Watthana, Bangkok	฿29.3M	฿84K	347m²	3	sale
Supalai Place - 4BR 338sqm	฿31.8M	฿94K	338m²	4	sale
For sale 3 bedrooms condo in Watthana, Bangkok	฿35.5M	฿118K	300m²	3	sale
For rent and for sale 3 bedrooms condo in Watthana, Bangkok	฿35.5M	฿113K	315m²	3	sale
For sale and for rent 3 bedrooms condo in Watthana, Bangkok	฿36.6M	฿116K	315m²	3	sale