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

Belicondo

, bangkok|Veranda Residence

฿4.0M฿54K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿54K/m²

District avg (Condos)฿140K/m²

This property

Below avgAt avgAbove avg

Great Deal62% below market

Significantly below market for Condos in

74 m²

m²

74/undefined

Lantai

Proyek: Veranda Residence

Selesai: 2006

Fasilitas

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿4.0M

Days on market: 0

Mar 27, 2026Listed

฿4.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿54K/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

UNDERPRICED-14.4% vs district

-26.1% 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฿4.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿27K/mo

Monthly Breakdown

Mortgage Payment-฿18K

Rental Income (after vacancy)+฿56K

Common Area Fee (74m² x ฿50)-฿4K

Maintenance-฿7K

Insurance + Tax-฿397.44

Investment Metrics

Annual ROI on Down Payment27.6%

Break-even Period3.6 years

Total Cost (25yr)฿8.6M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿2.6M

Down payment: ฿1.2M (30%)Loan: ฿2.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿307.1(Your property: +17380.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿13K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿13K	฿207	60m²	2	rent
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿18K	฿173	90m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿19K	฿242	74m²	1	rent
For rent and for sale 2 bedrooms condo in Suan Luang, Bangkok	฿21K	฿311	65m²	2	rent
Lumpini Ville Sukhumvit 77	฿22K	฿328	67m²	2	rent
Premier Place	฿26K	฿464	56m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	62m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿414	60m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿311	80m²	2	rent