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

Belicondo

, bangkok|Tait Pattaya

฿12.2M฿222K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿222K/m²

District avg (1BR Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Overpriced58% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿12.2M

Days on market: 0

Mar 27, 2026Listed

฿12.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿222K/m²

District avg฿91K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+144.5% vs district

+213.8% 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฿12.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿205K/mo

Monthly Breakdown

Mortgage Payment-฿55K

Rental Income (after vacancy)+฿284K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment67.3%

Break-even Period1.5 years

Total Cost (25yr)฿23.8M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿8.0M

Down payment: ฿3.7M (30%)Loan: ฿8.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿63K(Your property: +249.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Ratchathewi, Bangkok	฿39K	฿552	67m²	1	rent
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 2 bedrooms condo in Klaeng, Rayong	฿1.9M	฿46K	42m²	2	sale
For sale 1 bed condo in Bang Lamung, Chonburi	฿2.7M	฿52K	52m²	1	sale
For sale 1 bed condo in Bang Lamung, Chonburi	฿3.0M	฿59K	51m²	1	sale
For sale studio condo in Bang Lamung, Chonburi	฿3.1M	฿60K	52m²	-	sale
For sale 2 bedrooms condo in Mueang Phuket, Phuket	฿5.5M	฿85K	65m²	2	sale
For sale and for rent 1 bed condo in Khlong Toei, Bangkok	฿5.6M	฿94K	60m²	1	sale
For sale studio condo in Ratchathewi, Bangkok	฿6.0M	฿150K	40m²	-	sale