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

Belicondo

, bangkok|Tait Pattaya

฿31.4M฿283K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿283K/m²

District avg (2BR Condos)฿142K/m²

This property

Below avgAt avgAbove avg

Overpriced99% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Pattaya

Selesai: 2024

Fasilitas

conciergegardengymoffice room

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿31.4M

Days on market: 0

Mar 27, 2026Listed

฿31.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿283K/m²

District avg฿91K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+211.7% vs district

+272.6% 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฿31.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿82K/mo

Monthly Breakdown

Mortgage Payment-฿142K

Rental Income (after vacancy)+฿284K

Common Area Fee (111m² x ฿50)-฿6K

Maintenance-฿52K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment10.4%

Break-even Period9.6 years

Total Cost (25yr)฿60.8M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿20.5M

Down payment: ฿9.4M (30%)Loan: ฿22.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿127K(Your property: +121.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿5.0M	฿47K	106m²	2	sale
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿86K	79m²	2	sale
For rent and for sale 2 bedrooms condo in Khlong Toei, Bangkok	฿8.8M	฿110K	80m²	2	sale
For sale 1 bed apartment in Kathu, Phuket	฿8.9M	฿101K	88m²	1	sale
For sale 1 bed condo in Kathu, Phuket	฿9.3M	฿106K	88m²	1	sale
For sale 1 bed condo in Kathu, Phuket	฿11.5M	฿126K	91m²	1	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿14.4M	฿172K	84m²	2	sale
For sale 2 bedrooms condo in Ratchathewi, Bangkok	฿14.6M	฿166K	88m²	2	sale
For sale 2 bedrooms condo in Sattahip, Chonburi	฿17.5M	฿173K	101m²	2	sale
For sale 2 bedrooms condo in Sattahip, Chonburi	฿17.9M	฿186K	96m²	2	sale