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

Belicondo

, bangkok|S47 Sukhumvit

฿10.4M฿171K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿171K/m²

District avg (Condos)฿141K/m²

This property

Below avgAt avgAbove avg

Overpriced21% above market

Significantly above market for Condos in

61 m²

m²

—

Lantai

Fasilitas

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿10.4M

Days on market: 5

Mar 21, 2026Listed

฿10.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿171K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+70.1% vs district

+42.9% 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฿10.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-25295.178968831267/mo

Monthly Breakdown

Mortgage Payment-฿47K

Rental Income (after vacancy)+฿43K

Common Area Fee (61m² x ฿50)-฿3K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-9.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.5M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿6.8M

Down payment: ฿3.1M (30%)Loan: ฿7.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿9K(Your property: +1774.3%)

Property	Price	Price/m²	Area	Beds	Type
The Niche Sukhumvit 49 — 2BR, 63 sqm	฿24K	฿379.5	63m²	-	rent
The Niche Sukhumvit 49 — 2BR, 63 sqm	฿24K	฿379.5	63m²	-	rent
The Niche Sukhumvit 49 — 2BR, 62 sqm	฿24K	฿379.5	62m²	-	rent
The Niche Sukhumvit 49 — 2BR, 63 sqm	฿24K	฿379.5	63m²	-	rent
The Niche Sukhumvit 49 — 2BR, 62 sqm	฿26K	฿414	62m²	-	rent
Noble Around 33 — 1BR, 45 sqm	฿34K	฿724.5	45m²	-	rent
Noble Around 33 — 2BR, 76 sqm	฿85K	฿1K	76m²	-	rent
Noble Around 33 — 1BR, 49 sqm	฿1.3M	฿27K	49m²	-	sale
Noble Around 33 — 1BR, 43 sqm	฿1.5M	฿34K	43m²	-	sale
Noble Around 33 — 2BR, 59 sqm	฿1.6M	฿27K	59m²	-	sale