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

Belicondo

, bangkok|Chalermnit Art De Maison

฿12.2M฿298K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿298K/m²

District avg (Condos)฿141K/m²

This property

Below avgAt avgAbove avg

Overpriced112% above market

Significantly above market for Condos in

41 m²

m²

—

Lantai

Fasilitas

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿12.2M

Days on market: 5

Mar 21, 2026Listed

฿12.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿298K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+197.0% vs district

+149.6% 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฿12.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35659.22628956965/mo

Monthly Breakdown

Mortgage Payment-฿55K

Rental Income (after vacancy)+฿43K

Common Area Fee (41m² x ฿50)-฿2K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-11.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿23.6M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿8.0M

Down payment: ฿3.7M (30%)Loan: ฿8.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿414(Your property: +71958.3%)

Property	Price	Price/m²	Area	Beds	Type
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿14K	฿310.5	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿15K	฿345	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 42 sqm	฿16K	฿345	42m²	-	rent
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿16K	฿379.5	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿16K	฿379.5	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 42 sqm	฿17K	฿379.5	42m²	-	rent
The Niche Sukhumvit 49 — 1BR, 40 sqm	฿18K	฿448.5	40m²	-	rent
The Niche Sukhumvit 49 — 1BR, 40 sqm	฿18K	฿448.5	40m²	-	rent
Noble Around 33 — Studio, 30 sqm	฿19K	฿586.5	30m²	Studio	rent
Chalermnit Art De Maison — 1BR, 41 sqm	฿22K	฿517.5	41m²	-	rent