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

Belicondo

, bangkok|The Niche ID Serithai Verified across 3 data sources

฿1.5M฿51K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿51K/m²

District avg (1BR Condos)฿69K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Niche ID Serithai

Selesai: 2017

Fasilitas

parkinggymsecurity and swimming pool

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 0

Mar 27, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿51K/m²

District avg฿48K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.9% vs district

-26.7% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿13K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿24K

Common Area Fee (29m² x ฿50)-฿1K

Maintenance-฿2K

Insurance + Tax-฿148.8606

Investment Metrics

Annual ROI on Down Payment35.3%

Break-even Period2.8 years

Total Cost (25yr)฿3.2M

Total Rental Income (25yr)฿7.2M

Total Interest Paid฿972K

Down payment: ฿447K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿314.2(Your property: +16227.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Khan Na Yao, Bangkok	฿5K	฿138	32m²	-	rent
For rent studio condo in Khan Na Yao, Bangkok	฿5K	฿207	23m²	-	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿6K	฿242	25m²	1	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿8K	฿311	24m²	1	rent
For rent studio condo in Khan Na Yao, Bangkok	฿8K	฿311	24m²	-	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿9K	฿311	28m²	1	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿9K	฿414	22m²	1	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿10K	฿414	23m²	1	rent
For rent 1 bed condo in Khan Na Yao, Bangkok	฿10K	฿345	28m²	1	rent
For rent studio condo in Khan Na Yao, Bangkok	฿10K	฿449	23m²	-	rent