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

Belicondo

, bangkok|The Private Residence Rajdamri

฿51.2M฿209K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿209K/m²

District avg (4BR Condos)฿379K/m²

This property

Below avgAt avgAbove avg

Great Deal45% below market

Significantly below market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Private Residence Rajdamri

Selesai: 2018

Fasilitas

swimming poolpoolgymfitness

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿51.2M

Days on market: 0

Mar 27, 2026Listed

฿51.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿209K/m²

District avg฿173K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+20.9% vs district

+196.7% 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฿51.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-44517.4750157809/mo

Monthly Breakdown

Mortgage Payment-฿231K

Rental Income (after vacancy)+฿289K

Common Area Fee (245m² x ฿50)-฿12K

Maintenance-฿85K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-3.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿100.1M

Total Rental Income (25yr)฿86.7M

Total Interest Paid฿33.4M

Down payment: ฿15.4M (30%)Loan: ฿35.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿373.6(Your property: +55836.8%)

Property	Price	Price/m²	Area	Beds	Type
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
Navin Court, Bangkok	฿65K	฿359	181m²	3	rent
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
L8 Residence, Bangkok	฿75K	฿429	175m²	3	rent
Chamchuri Square Residence	฿77K	฿341	226m²	3	rent
Regent Royal Place 2, Bangkok	฿80K	฿449	178m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿84K	฿311	246m²	4	rent
All Seasons Mansion, Bangkok	฿85K	฿478	178m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent