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

Belicondo

, bangkok|Tai Ping Towers

฿22.5M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (4BR Condos)฿181K/m²

This property

Below avgAt avgAbove avg

Great Deal51% below market

Significantly below market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tai Ping Towers

Selesai: 1980

Fasilitas

parkingconciergegrillgym

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿22.5M

Days on market: 0

Mar 27, 2026Listed

฿22.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿89K/m²

District avg฿126K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-29.2% vs district

+19.7% 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฿22.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-85835.62292865293/mo

Monthly Breakdown

Mortgage Payment-฿101K

Rental Income (after vacancy)+฿68K

Common Area Fee (252m² x ฿50)-฿13K

Maintenance-฿37K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-15.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿46.1M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿14.7M

Down payment: ฿6.7M (30%)Loan: ฿15.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +154.3%)

Property	Price	Price/m²	Area	Beds	Type
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
Ready to move 3 bed 4 bath condo for rent D.H.Grand Tower	฿75K	฿268	280m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	3	rent
For rent 1 bed apartment in Watthana, Bangkok	฿105K	฿483	210m²	1	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿106K	฿483	215m²	3	sale
The Waterford Park Sukhumvit 53 - 3BR 203.78sqm	฿16.2M	฿80K	203.78m²	3	sale
Rare 203 SQM Family Condo \| 3BR + Maid’s Quarter\| Prime Phrom Phong Living	฿16.3M	฿80K	203.78m²	3	sale
Supalai Place - 3BR 186sqm	฿19.4M	฿104K	186m²	3	sale
For sale 3 bedrooms condo in Watthana, Bangkok	฿19.7M	฿85K	232m²	3	sale