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

Belicondo

, bangkok|Aspire Onnut Station

฿6.5M฿186K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿186K/m²

District avg (2BR Condos)฿106K/m²

This property

Below avgAt avgAbove avg

Overpriced76% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Aspire Onnut Station

Selesai: 2025

Fasilitas

parkingconciergegardengym

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿6.5M

Days on market: 4

Mar 22, 2026Listed

฿6.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿186K/m²

District avg฿89K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+108.1% vs district

+55.3% 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฿6.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-18848.90104970331/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿24K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿11K

Insurance + Tax-฿649.5557

Investment Metrics

Annual ROI on Down Payment-11.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.8M

Total Rental Income (25yr)฿7.1M

Total Interest Paid฿4.2M

Down payment: ฿1.9M (30%)Loan: ฿4.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿441.8(Your property: +41904.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿11K	฿311	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿12K	฿345	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿449	41m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿518	35m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿483	40m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿21K	฿621	34m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿24K	฿552	43m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿26K	฿587	44m²	1	rent