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

Belicondo

, bangkok|Baan On Nut Sukhumvit Condominium Suan Luang

฿158.0M฿849K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿849K/m²

District avg (3BR Condos)฿203K/m²

This property

Below avgAt avgAbove avg

Overpriced318% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan On Nut Sukhumvit Condominium Suan Luang

Selesai: 2017

Fasilitas

swimming poolpoolgymfitness

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿158.0M

Days on market: 3

Mar 23, 2026Listed

฿158.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿849K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+440.6% vs district

+610.7% 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฿158.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-988557.3447066416/mo

Monthly Breakdown

Mortgage Payment-฿713K

Rental Income (after vacancy)+฿12K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿263K

Insurance + Tax-฿16K

Investment Metrics

Annual ROI on Down Payment-25.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿300.3M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿103.2M

Down payment: ฿47.4M (30%)Loan: ฿110.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿9K(Your property: +9149.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿26K	฿173	135m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿29K	฿138	178m²	3	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿31K	฿173	160m²	2	rent
3-BR Condo at Floraville Condominium near ARL Hua Mak	฿35K	฿241	145m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿242	145m²	3	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿37K	฿173	184m²	1	sale
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿173	184m²	3	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿4.2M	฿25K	171m²	3	sale
For sale 1 bed condo in Suan Luang, Bangkok	฿5.3M	฿26K	208m²	1	sale
For sale studio condo in Suan Luang, Bangkok	฿6.1M	฿40K	152m²	-	sale