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

Belicondo

, bangkok|Tonson One Residence

฿46.9M฿434K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿434K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced277% above market

Significantly above market for Condos in

108 m²

m²

—

Lantai

Proyek: Tonson One Residence

Selesai: 2023

Fasilitas

gymsecurity

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿46.9M

Days on market: 0

Mar 27, 2026Listed

฿46.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿434K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+635.1% vs district

+430.6% 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฿46.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-131075.96704756512/mo

Monthly Breakdown

Mortgage Payment-฿211K

Rental Income (after vacancy)+฿169K

Common Area Fee (108m² x ฿50)-฿5K

Maintenance-฿78K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-11.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿89.9M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿30.6M

Down payment: ฿14.1M (30%)Loan: ฿32.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿221.3(Your property: +196089.3%)

Property	Price	Price/m²	Area	Beds	Type
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Grand View Condo Pattaya, Chon Buri (Pattaya)	฿18K	฿228	79m²	1	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿18K	฿220	82m²	2	rent
Panya Resort Condominium, Chon Buri (Pattaya)	฿18K	฿132	136m²	2	rent
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Baan Suan Lalana, Chon Buri (Pattaya)	฿24K	฿286	84m²	1	rent
Golden Coast Siracha (Phase 1), Chon Buri (Pattaya)	฿25K	฿309	81m²	2	rent
Rama Harbour View, Chon Buri (Pattaya)	฿25K	฿227	110m²	2	rent
Eastern Tower, Chon Buri (Pattaya)	฿25K	฿245	102m²	2	rent
Sriracha Bay View, Chon Buri (Pattaya)	฿25K	฿250	100m²	2	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

Independent

฿22.9M

3 960m²