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

Belicondo

, bangkok|Independent Verified across 6 data sources

฿2.4M฿32K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿32K/m²

District avg (1BR Condos)฿130K/m²

This property

Below avgAt avgAbove avg

Great Deal76% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Independent

Selesai: 2010

Fasilitas

swimming poolpoolparkingsecurity

Price History

-98.7%over 6 months

Property Timeline

TodayActive

฿2.4M

Days on market: 0

Mar 26, 2026Listed

฿2.4M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿2.4M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿35K → ฿30K (-98.8%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿45K → ฿35K (-98.5%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿6.5M → ฿45K (-98.1%)

Source: Market Data

Mar 26, 2026Price Increased ▲

฿4.9M → ฿6.5M (+171.3%)

Source: Market Data

Mar 26, 2026Price Increased ▲

฿2.4M → ฿4.9M (+104.5%)

Source: Market Data

Mar 26, 2026Listed

฿2.4M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿32K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-45.6% vs district

-73.6% 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฿2.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿179K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿197K

Common Area Fee (76m² x ฿50)-฿4K

Maintenance-฿4K

Insurance + Tax-฿239.6

Investment Metrics

Annual ROI on Down Payment298.1%

Break-even Period0.3 years

Total Cost (25yr)฿5.7M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿1.6M

Down payment: ฿719K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿51K(Your property: -38.5%)

Property	Price	Price/m²	Area	Beds	Type
Sunshine Beach Condotel, Chon Buri (Pattaya)	฿20K	฿357	56m²	Studio	rent
Prime Suites, Chon Buri (Pattaya)	฿30K	฿323	93m²	Studio	rent
พูลวิลล่า พัทยากลาง ซอยสยามคันทรีคลับ, Chon Buri (Pattaya)	฿85K	฿1K	60m²	4	rent
La Vallee, Prachuap Khiri Khan	฿2.1M	฿32K	65m²	3	sale
Blue Mountain, Prachuap Khiri Khan	฿3.8M	฿43K	89m²	1	sale
www.ddproperty.com	฿4.6M	฿75K	61m²	-	sale
The Pine Hua Hin, Prachuap Khiri Khan	฿4.8M	฿86K	56m²	1	sale
The Crest Santora, Prachuap Khiri Khan	฿5.8M	฿75K	77m²	-	sale
La Casita Hua Hin, Prachuap Khiri Khan	฿5.9M	฿109K	54m²	2	sale
Hua Hin Sea View Paradise, Prachuap Khiri Khan	฿6.5M	฿90K	72m²	1	sale