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

Belicondo

, bangkok|39 by Sansiri

฿23.9M฿272K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿272K/m²

District avg (2BR Condos)฿221K/m²

This property

Below avgAt avgAbove avg

Overpriced23% above market

Significantly above market for 2BR Condos in

Kamar Tidur

88 m²

m²

Proyek: 39 by Sansiri

Selesai: 2009

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿23.9M

Days on market: 0

Mar 27, 2026Listed

฿23.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿272K/m²

District avg฿116K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+135.0% vs district

+260.3% 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฿23.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-38923.08743585277/mo

Monthly Breakdown

Mortgage Payment-฿108K

Rental Income (after vacancy)+฿116K

Common Area Fee (88m² x ฿50)-฿4K

Maintenance-฿40K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-6.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿46.4M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿15.6M

Down payment: ฿7.2M (30%)Loan: ฿16.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿374.6(Your property: +72510.3%)

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
Monterey Place	฿24K	฿279	86m²	2	rent
Aguston Sukhumvit 22	฿24K	฿381	63m²	1	rent
Monterey Place	฿25K	฿291	86m²	1	rent
Lovely Place for Rent - 1 beds - 80.00 sqm - 25000 THB	฿25K	฿313	80m²	1	rent
Renovation 2 bedroom unit for rent.The Roof Garden Condominium	฿28K	฿384	73m²	2	rent
1-BR Condo at Serene Place Sukhumvit 24 Condominium near BTS Phrom Phong	฿30K	฿429	70m²	1	rent
Aguston Sukhumvit 22	฿35K	฿565	62m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿35K	฿518	64m²	2	rent