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

Belicondo

, bangkok|Supreme Classic

฿75.3M฿111K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿111K/m²

District avg (4BR Condos)฿105K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Supreme Classic

Selesai: 2003

Fasilitas

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿75.3M

Days on market: 0

Mar 27, 2026Listed

฿75.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿111K/m²

District avg฿63K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+75.2% vs district

+47.1% 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฿75.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿655K/mo

Monthly Breakdown

Mortgage Payment-฿339K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (680m² x ฿50)-฿34K

Maintenance-฿125K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment34.8%

Break-even Period2.9 years

Total Cost (25yr)฿151.9M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿49.2M

Down payment: ฿22.6M (30%)Loan: ฿52.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿298K(Your property: -62.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿136K	฿242	552m²	4	rent
For sale 4 bedrooms townhouse in Yan Nawa, Bangkok	฿41.3M	฿60K	689m²	4	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿76.3M	฿121K	632m²	3	sale
For sale 4 bedrooms condo in Yan Nawa, Bangkok	฿145.3M	฿258K	564m²	4	sale
For sale 5 bedrooms condo in Yan Nawa, Bangkok	฿198.6M	฿353K	562m²	5	sale
For sale 5 bedrooms condo in Yan Nawa, Bangkok	฿239.4M	฿425K	563m²	5	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿245.7M	฿437K	562m²	3	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿245.7M	฿436K	564m²	3	sale
For sale 4 bedrooms condo in Yan Nawa, Bangkok	฿250.9M	฿446K	562m²	4	sale
For rent 5 bedrooms condo in Yan Nawa, Bangkok	฿250.9M	฿446K	562m²	5	rent