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

Belicondo

, bangkok|The Master Sathorn Executive

฿9.2M฿90K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿90K/m²

District avg (3BR Condos)฿189K/m²

This property

Below avgAt avgAbove avg

Great Deal52% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Master Sathorn Executive

Selesai: 2006

Fasilitas

parkinggymsecurity and swimming pool

Price History

-6.9%over 2 months

Property Timeline

TodayActive

฿9.2M

Days on market: 4

Mar 22, 2026Listed

฿9.2M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿9.2M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿9.2M → ฿8.5M (-6.9%)

Source: Market Data

Mar 22, 2026Listed

฿9.2M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿90K/m²

District avg฿130K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-30.9% vs district

-24.9% 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฿9.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-48181.6578377768/mo

Monthly Breakdown

Mortgage Payment-฿41K

Rental Income (after vacancy)+฿14K

Common Area Fee (102m² x ฿50)-฿5K

Maintenance-฿15K

Insurance + Tax-฿915.2987999999999

Investment Metrics

Annual ROI on Down Payment-21.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿18.8M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿6.0M

Down payment: ฿2.7M (30%)Loan: ฿6.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿39K(Your property: +127.2%)

Property	Price	Price/m²	Area	Beds	Type
Urbano Absolute Sathon-Taksin, Bangkok	฿39K	฿527	74m²	2	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿42K	฿518	78m²	2	rent
2-BR Condo at Chapter Charoennakhorn - Riverside near BTS Krung Thon Buri	฿60K	฿800	75m²	2	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿61K	฿621	95m²	2	rent
For rent 3 bedrooms condo in Khlong San, Bangkok	฿69K	฿518	127m²	3	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿138K	฿1K	126m²	2	rent
For sale 2 bedrooms condo in Khlong San, Bangkok	฿7.8M	฿106K	74m²	2	sale
FOR SELL Condo Watermark Chaophraya River BTS-Krung Thon Buri CX-112038	฿7.9M	฿84K	93.92m²	2	sale
For sale 2 bedrooms condo in Khlong San, Bangkok	฿8.8M	฿110K	80m²	2	sale
Ready to View, Contact Us Now! Luxury High-Floor Residence with River & Unblock Open Views \| Watermark Chaophraya	฿9.0M	฿91K	98.53m²	2	sale