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

Belicondo

2.3% yield

, bangkok|Yellow Pillow Village

฿71K฿71K/m²

Rent: ฿138/bulan

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿71K/m²

District avg (Condos)฿34K/m²

This property

Below avgAt avgAbove avg

Overpriced109% above market

Significantly above market for Condos in

30 m²

m²

—

Lantai

Proyek: Yellow Pillow Village

Selesai: 2026

Fasilitas

parkinggardensecurity and swimming pool

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿71K

Days on market: 0

Mar 27, 2026Listed

฿71K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Kalkulator Imbal Hasil

Harga Beli

฿71K

Sewa Bulanan

฿138

Imbal Hasil Tahunan

2.3%

Annual rental income฿2K/year

Payback period42.8 years

Price Analysis

This property฿71K/m²

District avg฿21K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+237.3% vs district

-0.8% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Results

Gross Monthly Income

฿138

Net Monthly Income

฿0.6577999999999898

Gross Yield

2.3%

Net Yield

0.0%

Cash Flow Calculator

Purchase Price฿71K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1814.1243090711937/mo

Monthly Breakdown

Mortgage Payment-฿319.9111090711936

Rental Income (after vacancy)+฿131.1

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿118.22000000000001

Insurance + Tax-฿7.0932

Investment Metrics

Annual ROI on Down Payment-102.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿584K

Total Rental Income (25yr)฿39K

Total Interest Paid฿46K

Down payment: ฿21K (30%)Loan: ฿50K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿486.6(Your property: +14477.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent hotel in Ban Chang, Rayong	฿7K	฿242	25m²	-	rent
For rent 1 bed condo in Mueang Phuket, Phuket	฿19K	฿621	30m²	1	rent
For rent 1 bed condo in Mueang Phuket, Phuket	฿21K	฿828	25m²	1	rent
For rent hotel in Kathu, Phuket	฿27K	฿725	36m²	-	rent
For rent 1 bed hotel in Huai Khwang, Bangkok	฿44K	฿1K	37m²	1	sale
For rent hotel in Khlong Toei, Bangkok	฿48K	฿1K	37m²	-	sale
For rent 3 bedrooms house in Bang Lamung, Chonburi	฿63K	฿0	30m²	3	rent
For sale 3 bedrooms house in Bang Lamung, Chonburi	฿18.5M	฿0	30m²	3	sale
For sale land in Bang Lamung, Chonburi	฿66.7M	฿0	30m²	-	sale
For sale land in Ko Lanta, Krabi	฿211.6M	฿0	30m²	-	sale

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

More in

Buy

Mike Orchid Resort Pattaya

฿5.5M

3 180m²