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

Belicondo

, bangkok|Wat Phraya Krai

฿39.7M฿248K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿248K/m²

District avg (3BR Condos)฿190K/m²

This property

Below avgAt avgAbove avg

Overpriced31% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming pool

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿39.7M

Days on market: 0

Mar 27, 2026Listed

฿39.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿248K/m²

District avg฿111K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+123.5% vs district

+203.1% 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฿39.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-198427.2142295817/mo

Monthly Breakdown

Mortgage Payment-฿179K

Rental Income (after vacancy)+฿59K

Common Area Fee (160m² x ฿50)-฿8K

Maintenance-฿66K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-20.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿77.1M

Total Rental Income (25yr)฿17.6M

Total Interest Paid฿25.9M

Down payment: ฿11.9M (30%)Loan: ฿27.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿448.9(Your property: +55146.2%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 2 bedrooms condo in Bang Kho Laem, Bangkok	฿47K	฿380	121m²	2	sale
For rent 3 bedrooms condo in Bang Kho Laem, Bangkok	฿52K	฿276	186m²	3	rent
For rent 2 bedrooms condo in Bang Kho Laem, Bangkok	฿63K	฿311	200m²	2	rent
For rent 2 bedrooms condo in Bang Kho Laem, Bangkok	฿68K	฿380	167m²	2	rent
For rent 2 bedrooms condo in Bang Kho Laem, Bangkok	฿68K	฿483	135m²	2	rent
For rent and for sale 3 bedrooms condo in Bang Kho Laem, Bangkok	฿73K	฿449	163m²	3	sale
For rent 3 bedrooms condo in Bang Kho Laem, Bangkok	฿78K	฿518	145m²	3	rent
For rent 3 bedrooms condo in Bang Kho Laem, Bangkok	฿78K	฿449	170m²	3	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿84K	฿656	126m²	2	rent
For rent 3 bedrooms condo in Bang Kho Laem, Bangkok	฿84K	฿587	142m²	3	rent