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

Belicondo

, bangkok|The Esse Asoke

฿15.4M฿270K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿270K/m²

District avg (2BR Condos)฿187K/m²

This property

Below avgAt avgAbove avg

Overpriced44% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

swimming poolpoolgymfitness

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿15.4M

Days on market: 3

Mar 23, 2026Listed

฿15.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿270K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+81.7% vs district

+126.2% 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฿15.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-56585.73952066968/mo

Monthly Breakdown

Mortgage Payment-฿70K

Rental Income (after vacancy)+฿43K

Common Area Fee (57m² x ฿50)-฿3K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-14.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿29.9M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿10.1M

Down payment: ฿4.6M (30%)Loan: ฿10.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿527.1(Your property: +51194.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿552	44m²	1	rent
1-BR Condo at Estella Ekkamai (Condo) near ARL Ramkhamhaeng	฿25K	฿586	42.65m²	1	rent
FOR RENT Condo Noble Solo BTS-Thong Lo CX-63645	฿25K	฿556	45m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿518	50m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿621	42m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿414	64m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿449	60m²	1	rent
1-BR Condo at Rhythm Ekkamai Estate near BTS Thong Lor	฿34K	฿850	40m²	1	rent