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

Belicondo

, bangkok|Tait Pattaya

฿24.0M฿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

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿24.0M

Days on market: 0

Mar 27, 2026Listed

฿24.0M

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฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+211.7% vs district

+287.9% 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฿24.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿129K/mo

Monthly Breakdown

Mortgage Payment-฿108K

Rental Income (after vacancy)+฿284K

Common Area Fee (85m² x ฿50)-฿4K

Maintenance-฿40K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment21.5%

Break-even Period4.6 years

Total Cost (25yr)฿46.5M

Total Rental Income (25yr)฿85.3M

Total Interest Paid฿15.7M

Down payment: ฿7.2M (30%)Loan: ฿16.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿68K(Your property: +318.0%)

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	฿3.1M	฿42K	74m²	1	sale
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿3.7M	฿50K	74m²	2	sale
For sale 2 bedrooms condo in Bang Lamung, Chonburi	฿5.0M	฿47K	106m²	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 2 bedrooms condo in Khlong Toei, Bangkok	฿6.5M	฿85K	76m²	2	sale
For sale and for rent 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿86K	79m²	2	sale
For sale 2 bedrooms condo in Khlong Toei, Bangkok	฿6.8M	฿88K	77m²	2	sale
For sale 1 bed condo in Mueang Buriram, Buriram	฿6.8M	฿97K	70m²	1	sale