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

Belicondo

, bangkok|39 by Sansiri

฿14.5M฿188K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿188K/m²

District avg (2BR Condos)฿221K/m²

This property

Below avgAt avgAbove avg

Good Value15% below market

Below market average for 2BR Condos in

Kamar Tidur

77 m²

m²

Proyek: 39 by Sansiri

Selesai: 2009

Fasilitas

parkingchildren areaconciergegarden

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿14.5M

Days on market: 0

Mar 27, 2026Listed

฿14.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿188K/m²

District avg฿116K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+62.3% vs district

+154.0% 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฿14.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿21K/mo

Monthly Breakdown

Mortgage Payment-฿65K

Rental Income (after vacancy)+฿116K

Common Area Fee (77m² x ฿50)-฿4K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment5.8%

Break-even Period17.2 years

Total Cost (25yr)฿28.4M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿9.4M

Down payment: ฿4.3M (30%)Loan: ฿10.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿367.1(Your property: +51081.4%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
Siam Penthouse 1	฿23K	฿267	86m²	2	rent
Aguston Sukhumvit 22	฿24K	฿381	63m²	1	rent
Monterey Place	฿24K	฿279	86m²	2	rent
Monterey Place	฿25K	฿291	86m²	1	rent
Lovely Place for Rent - 1 beds - 80.00 sqm - 25000 THB	฿25K	฿313	80m²	1	rent
Voque Sukhumvit 16	฿26K	฿418	61m²	1	rent
Rhythm Sukhumvit 42, Bangkok	฿28K	฿519	54m²	1	rent
Renovation 2 bedroom unit for rent.The Roof Garden Condominium	฿28K	฿384	73m²	2	rent
Lovely Place for Rent - 1 beds - 58.00 sqm - 29000 THB	฿29K	฿500	58m²	1	rent