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

Belicondo

, bangkok|Veranda Residence

฿1.9M฿53K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿53K/m²

District avg (Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Great Deal62% below market

Significantly below market for Condos in

37 m²

m²

37/undefined

Lantai

Proyek: Veranda Residence

Selesai: 2006

Fasilitas

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿1.9M

Days on market: 0

Mar 27, 2026Listed

฿1.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿53K/m²

District avg฿63K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

GREAT DEAL-16.7% vs district

-34.7% 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฿1.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿42K/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿56K

Common Area Fee (37m² x ฿50)-฿2K

Maintenance-฿3K

Insurance + Tax-฿194.5179

Investment Metrics

Annual ROI on Down Payment87.1%

Break-even Period1.1 years

Total Cost (25yr)฿4.2M

Total Rental Income (25yr)฿16.9M

Total Interest Paid฿1.3M

Down payment: ฿584K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿249.8(Your property: +20934.4%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio apartment in Suan Luang, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	30m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿276	33m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
Condo U Delight @ Onnut Station	฿10K	฿323	31m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿345	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿207	46m²	1	rent