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

Belicondo

, bangkok|Aspire Itsaraphap Station

฿3.1M฿125K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿125K/m²

District avg (Condos)฿93K/m²

This property

Below avgAt avgAbove avg

Overpriced35% above market

Significantly above market for Condos in

25 m²

m²

1/undefined

Lantai

Proyek: Aspire Itsaraphap Station

Selesai: 2026

Fasilitas

parkinggardengymoffice room

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 4

Mar 22, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿125K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+60.6% vs district

+5.0% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15855.096822438885/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿5K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿313.74300000000005

Investment Metrics

Annual ROI on Down Payment-20.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.3M

Total Rental Income (25yr)฿1.5M

Total Interest Paid฿2.0M

Down payment: ฿941K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿52K(Your property: +142.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bangkok Yai, Bangkok	฿11K	฿345	28m²	-	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿12K	฿552	21m²	1	rent
P&S Place	฿53K	฿53K	30m²	-	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.6M	฿63K	25m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.7M	฿60K	28m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿1.8M	฿67K	27m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿2.0M	฿62K	32m²	1	sale
For sale studio condo in Bangkok Yai, Bangkok	฿2.0M	฿72K	28m²	-	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿2.0M	฿68K	30m²	1	sale
For sale studio condo in Bangkok Yai, Bangkok	฿2.3M	฿72K	32m²	-	sale