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

Belicondo

, bangkok|The Room Rama 4

฿16.0M฿186K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿186K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Room Rama 4

Selesai: 2016

Fasilitas

swimming poolpoolgymfitness

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿16.0M

Days on market: 0

Mar 27, 2026Listed

฿16.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿186K/m²

District avg฿174K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+6.5% vs district

+154.0% 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฿16.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿188K/mo

Monthly Breakdown

Mortgage Payment-฿72K

Rental Income (after vacancy)+฿293K

Common Area Fee (86m² x ฿50)-฿4K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment47.2%

Break-even Period2.1 years

Total Cost (25yr)฿31.4M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿10.4M

Down payment: ฿4.8M (30%)Loan: ฿11.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿323.6(Your property: +57267.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿345	64m²	1	rent
For rent 2 bedrooms apartment in Pathum Wan, Bangkok	฿24K	฿345	65m²	2	rent
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
The Royal Place 1, Bangkok	฿25K	฿313	80m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿345	70m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿380	64m²	1	rent