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

Belicondo

, phuket|Surin Sabai

฿3.7M฿58K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿58K/m²

District avg (1BR Condos)฿129K/m²

This property

Below avgAt avgAbove avg

Great Deal55% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿3.7M

Days on market: 0

Mar 27, 2026Listed

฿3.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿58K/m²

District avg฿77K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.0% vs district

+57.7% 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฿3.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿158K/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿184K

Common Area Fee (64m² x ฿50)-฿3K

Maintenance-฿6K

Insurance + Tax-฿370

Investment Metrics

Annual ROI on Down Payment170.3%

Break-even Period0.6 years

Total Cost (25yr)฿7.9M

Total Rental Income (25yr)฿55.2M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿119K(Your property: -51.6%)

Property	Price	Price/m²	Area	Beds	Type
Ready to View, Contact Us Now! Exclusive 1BR Sea-View Condo \| Never Rented \| Mida Grande Resort \| Walk to Surin & Bang Tao	฿5.7M	฿100K	57.05m²	1	sale
The Aristo 1 (Euro-2)	฿6.5M	฿108K	60m²	2	sale
Fully Furnished One Bedroom Sea View Condo for Sale and Rent	฿6.5M	฿101K	64.11m²	1	sale
1 Bedroom Condo for sale at Cassia Phuket	฿6.7M	฿129K	52m²	1	sale
1 Bedroom Condo for sale at VIP Tropika	฿6.7M	฿150K	44.9m²	1	sale
1 bedroom condo for sale in oceanstone	฿6.9M	฿124K	56m²	1	sale
For Sale: Stunning 2-Bedroom Condo at Cassia Phuket	฿7.4M	฿119K	62m²	2	sale
Resale! cheaper than developer! Facing POOL	฿7.5M	฿124K	60m²	2	sale
2 Bedroom Condo for sale at Sea Heaven Phase 3	฿7.5M	฿125K	60.14m²	2	sale
Two Bedroom Condo for Sale Near Surin Beach	฿7.8M	฿114K	68m²	2	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

More in

Rent

P&P Apartment

฿4K

30m²

Rent