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

Belicondo

, bangkok|LAKE AVENUE Sukhumvit 16

฿131.2M฿253K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿253K/m²

District avg (4BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Fair Price4% above market

At market average for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: LAKE AVENUE Sukhumvit 16

Selesai: 1985

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿131.2M

Days on market: 4

Mar 22, 2026Listed

฿131.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿253K/m²

District avg฿122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+107.5% vs district

+111.5% 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฿131.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-734535.4609658582/mo

Monthly Breakdown

Mortgage Payment-฿592K

Rental Income (after vacancy)+฿115K

Common Area Fee (519m² x ฿50)-฿26K

Maintenance-฿219K

Insurance + Tax-฿13K

Investment Metrics

Annual ROI on Down Payment-22.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿254.9M

Total Rental Income (25yr)฿34.5M

Total Interest Paid฿85.7M

Down payment: ฿39.4M (30%)Loan: ฿91.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿71K(Your property: +257.8%)

Property	Price	Price/m²	Area	Beds	Type
Lovely Place for Rent - 4 beds - 380.00 sqm - 120000 THB	฿120K	฿316	380m²	4	rent
For rent 4 bedrooms condo in Khlong Toei, Bangkok	฿127K	฿311	380m²	4	rent
For rent 4 bedrooms condo in Khlong Toei, Bangkok	฿127K	฿311	380m²	4	rent
For rent 3 bedrooms condo in Khlong Toei, Bangkok	฿201K	฿518	372m²	3	rent
For rent 3 bedrooms condo in Khlong Toei, Bangkok	฿201K	฿518	372m²	3	rent
For sale 4 bedrooms condo in Khlong Toei, Bangkok	฿40.2M	฿85K	474m²	4	sale
Le Raffine Sukhumvit 24, Bangkok	฿50.0M	฿135K	371m²	3	sale
For rent and for sale 3 bedrooms condo in Khlong Toei, Bangkok	฿63.5M	฿166K	382m²	3	sale
For rent and for sale 3 bedrooms condo in Khlong Toei, Bangkok	฿63.5M	฿166K	382m²	3	sale
Ficus Lane, Bangkok	฿67.0M	฿153K	439m²	-	sale