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

Belicondo

, bangkok|Tait Pattaya

฿8.2M฿242K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿242K/m²

District avg (1BR Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Overpriced73% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿8.2M

Days on market: 0

Mar 27, 2026Listed

฿8.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿242K/m²

District avg฿91K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+166.8% vs district

+245.8% 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฿8.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿231K/mo

Monthly Breakdown

Mortgage Payment-฿37K

Rental Income (after vacancy)+฿284K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿14K

Insurance + Tax-฿822.9458000000001

Investment Metrics

Annual ROI on Down Payment112.3%

Break-even Period0.9 years

Total Cost (25yr)฿16.0M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿5.4M

Down payment: ฿2.5M (30%)Loan: ฿5.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿55K(Your property: +337.3%)

Property	Price	Price/m²	Area	Beds	Type
For sale 1 bed condo in Klaeng, Rayong	฿1.0M	฿40K	26m²	1	sale
For sale 1 bed condo in Klaeng, Rayong	฿1.2M	฿50K	25m²	1	sale
For sale studio condo in Bang Kapi, Bangkok	฿1.3M	฿54K	25m²	-	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.3M	฿48K	28m²	1	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.7M	฿42K	42m²	1	sale
For sale 1 bed condo in Huai Khwang, Bangkok	฿1.8M	฿45K	41m²	1	sale
For sale 1 bed condo in Bang Kapi, Bangkok	฿1.8M	฿52K	35m²	1	sale
For sale 2 bedrooms condo in Klaeng, Rayong	฿1.9M	฿46K	42m²	2	sale
For sale 1 bed condo in Mueang Phuket, Phuket	฿3.0M	฿87K	35m²	1	sale
For sale 1 bed condo in Kathu, Phuket	฿3.4M	฿91K	38m²	1	sale