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

Belicondo

, bangkok|The Tree Privata

฿2.4M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (1BR Condos)฿127K/m²

This property

Below avgAt avgAbove avg

Great Deal30% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Tree Privata

Selesai: 2015

Fasilitas

parkinggardengymsecurity and swimming pool

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿2.4M

Days on market: 0

Mar 27, 2026Listed

฿2.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿73K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+22.0% vs district

+8.7% 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฿2.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2745.865408739003/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿14K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿240.3098

Investment Metrics

Annual ROI on Down Payment-4.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿4.9M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿1.6M

Down payment: ฿721K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿32K(Your property: +174.5%)

Property	Price	Price/m²	Area	Beds	Type
Intraview Condotown, Bangkok	฿4K	฿141	27m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿9K	฿345	27m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿14K	฿449	30m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿14K	฿449	30m²	1	rent
For rent studio apartment in Dusit, Bangkok	฿19K	฿552	34m²	-	rent
For rent 1 bed condo in Dusit, Bangkok	฿20K	฿587	34m²	1	rent
For sale studio apartment in Dusit, Bangkok	฿2.3M	฿86K	27m²	-	sale
For sale 1 bed condo in Dusit, Bangkok	฿5.8M	฿170K	34m²	1	sale