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

Belicondo

, phuket|The Proud Residence

฿18.0M฿298K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿298K/m²

District avg (2BR Condos)฿102K/m²

This property

Below avgAt avgAbove avg

Overpriced193% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿18.0M

Days on market: 0

Mar 27, 2026Listed

฿18.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿298K/m²

District avg฿58K/m²

City avg฿37K/m²

-50% belowMarket avg+50% above

OVERPRICED+410.0% vs district

+713.6% 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฿18.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5.8M/mo

Monthly Breakdown

Mortgage Payment-฿81K

Rental Income (after vacancy)+฿5.9M

Common Area Fee (60.5m² x ฿50)-฿3K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment1286.0%

Break-even Period0.1 years

Total Cost (25yr)฿34.9M

Total Rental Income (25yr)฿1775.7M

Total Interest Paid฿11.8M

Down payment: ฿5.4M (30%)Loan: ฿12.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿63K(Your property: +375.2%)

Property	Price	Price/m²	Area	Beds	Type
Large room in the city The City Condominium 2	฿17K	฿354	48.02m²	1	rent
1 Bedroom Condo for rent at The Title Rawai Phase 1-2	฿26K	฿578	45m²	1	rent
1	฿35K	฿778	45m²	1	rent
2 bedrooms and 1 bathroom Connect to central Phuket	฿38K	฿831	45.75m²	2	rent
2 Bedroom Condo for sale at NOON Village Tower II	฿4.5M	฿94K	48m²	2	sale
Scenic Condo 50 sq.m. Karon	฿4.6M	฿101K	46m²	1	sale
1 Bedroom Condo for sale at Utopia Naiharn	฿5.9M	฿94K	63m²	1	rent
1 Bedroom Condo for sale at Wallaya Residence Nai Harn	฿5.9M	฿110K	54m²	1	sale
Utopia Loft Phuket - Luxury Apartment for Sale	฿6.0M	฿97K	62m²	1	sale
Seaview and Beachside Getaway Condo between Chalong & Rawai	฿6.9M	฿130K	53m²	1	sale