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

Belicondo

, bangkok|S47 Sukhumvit

฿21.0M฿158K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿158K/m²

District avg (Condos)฿141K/m²

This property

Below avgAt avgAbove avg

Slightly Above12% above market

Above market average for Condos in

133 m²

m²

—

Lantai

Fasilitas

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿21.0M

Days on market: 5

Mar 21, 2026Listed

฿21.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿158K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+56.9% vs district

+31.8% 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฿21.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-94987.38504796149/mo

Monthly Breakdown

Mortgage Payment-฿94K

Rental Income (after vacancy)+฿43K

Common Area Fee (133m² x ฿50)-฿7K

Maintenance-฿35K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-18.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿41.4M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿13.7M

Down payment: ฿6.3M (30%)Loan: ฿14.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿24K(Your property: +546.8%)

Property	Price	Price/m²	Area	Beds	Type
31 Residence — 3BR, 142 sqm	฿81K	฿552	142m²	-	rent
31 Residence — 3BR, 142 sqm	฿83K	฿552	142m²	-	rent
Chalermnit Art De Maison — 3BR, 98 sqm	฿2.0M	฿20K	98m²	-	sale
31 Residence — 4BR+, 170 sqm	฿2.7M	฿16K	170m²	-	sale
31 Residence — 3BR, 142 sqm	฿2.8M	฿20K	142m²	-	sale
31 Residence — 3BR, 142 sqm	฿2.8M	฿20K	142m²	-	sale
31 Residence — 4BR+, 160 sqm	฿2.9M	฿18K	160m²	-	sale
Chalermnit Art De Maison — 3BR, 98 sqm	฿3.3M	฿34K	98m²	-	sale
Chalermnit Art De Maison — 3BR, 96 sqm	฿3.3M	฿34K	96m²	-	sale
Chalermnit Art De Maison — 3BR, 96 sqm	฿7.7M	฿80K	96m²	-	sale