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

Belicondo

, bangkok|The Trio Garden

฿1.5M฿29K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿29K/m²

District avg (Condos)฿52K/m²

This property

Below avgAt avgAbove avg

Great Deal45% below market

Significantly below market for Condos in

54 m²

m²

54/undefined

Lantai

Proyek: The Trio Garden

Selesai: 1997

Fasilitas

gymsecurity and swimming pool

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 0

Mar 27, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿29K/m²

District avg฿37K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-22.8% vs district

-61.4% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿15K/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿28K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿3K

Insurance + Tax-฿154.3979

Investment Metrics

Annual ROI on Down Payment40.0%

Break-even Period2.5 years

Total Cost (25yr)฿3.7M

Total Rental Income (25yr)฿8.3M

Total Interest Paid฿1.0M

Down payment: ฿463K (30%)Loan: ฿1.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿234.8(Your property: +12066.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Prawet, Bangkok	฿8K	฿138	55m²	1	rent
For rent 1 bed condo in Prawet, Bangkok	฿9K	฿138	52m²	1	rent
For rent studio condo in Prawet, Bangkok	฿9K	฿242	39m²	-	rent
For rent 1 bed condo in Prawet, Bangkok	฿10K	฿242	40m²	1	rent
For rent 1 bed condo in Prawet, Bangkok	฿10K	฿173	53m²	1	rent
For rent 2 bedrooms condo in Prawet, Bangkok	฿14K	฿207	65m²	2	rent
For rent 2 bedrooms condo in Prawet, Bangkok	฿15K	฿276	52m²	2	rent
For rent 1 bed condo in Prawet, Bangkok	฿16K	฿276	52m²	1	rent
For rent 2 bedrooms condo in Prawet, Bangkok	฿17K	฿311	52m²	2	rent
For rent 2 bedrooms condo in Prawet, Bangkok	฿21K	฿345	56m²	2	rent