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

Belicondo

, bangkok|I CONDO Sukhapiban 2

฿1.5M฿48K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿48K/m²

District avg (Studios Condos)฿54K/m²

This property

Below avgAt avgAbove avg

Good Value11% below market

Below market average for Studios Condos in

Studio

Kamar Tidur

Kamar Mandi

Fasilitas

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿1.5M

Days on market: 5

Mar 21, 2026Listed

฿1.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿48K/m²

District avg฿45K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.8% vs district

-60.0% 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฿1.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3218.6844525147844/mo

Monthly Breakdown

Mortgage Payment-฿7K

Rental Income (after vacancy)+฿8K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿148.35345

Investment Metrics

Annual ROI on Down Payment-8.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿3.3M

Total Rental Income (25yr)฿2.3M

Total Interest Paid฿969K

Down payment: ฿445K (30%)Loan: ฿1.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿25K(Your property: +92.4%)

Property	Price	Price/m²	Area	Beds	Type
Niran Residence 8 — Studio, 25 sqm	฿4K	฿138	25m²	Studio	rent
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿7K	฿207	31m²	Studio	rent
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿7K	฿207	31m²	Studio	rent
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿8K	฿241.5	31m²	Studio	rent
Niran Residence 8 — Studio, 27 sqm	฿624K	฿23K	27m²	Studio	sale
Assakarn Place Ramkhamhaeng-Wongwan Building 2 — Studio, 34 sqm	฿1.1M	฿31K	34m²	Studio	sale
Niran Residence 8 — Studio, 25 sqm	฿1.3M	฿50K	25m²	Studio	sale
Niran Residence 8 — Studio, 25 sqm	฿1.3M	฿50K	25m²	Studio	sale
Niran Residence 8 — Studio, 27 sqm	฿1.4M	฿50K	27m²	Studio	sale
I CONDO Sukhapiban 2 — Studio, 31 sqm	฿1.4M	฿44K	31m²	Studio	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

Rent

Sammakorn Condominium

฿14K

70m²

Buy