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

Belicondo

, bangkok|Tait Pattaya

฿14.7M฿237K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿237K/m²

District avg (1BR Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Overpriced69% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿14.7M

Days on market: 0

Mar 27, 2026Listed

฿14.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿237K/m²

District avg฿91K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+160.8% vs district

+220.8% 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฿14.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿189K/mo

Monthly Breakdown

Mortgage Payment-฿66K

Rental Income (after vacancy)+฿284K

Common Area Fee (62m² x ฿50)-฿3K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment51.6%

Break-even Period1.9 years

Total Cost (25yr)฿28.5M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿9.6M

Down payment: ฿4.4M (30%)Loan: ฿10.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿71K(Your property: +231.7%)

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 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 1 bed condo in Bang Lamung, Chonburi	฿3.1M	฿42K	74m²	1	sale
For sale studio condo in Bang Lamung, Chonburi	฿3.1M	฿60K	52m²	-	sale
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿3.7M	฿50K	74m²	2	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 1 bed condo in Sattahip, Chonburi	฿6.2M	฿132K	47m²	1	sale
For sale 1 bed condo in Sattahip, Chonburi	฿6.4M	฿137K	47m²	1	sale