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

Belicondo

, bangkok|The Esse Asoke

฿34.8M฿386K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿386K/m²

District avg (2BR Condos)฿187K/m²

This property

Below avgAt avgAbove avg

Overpriced106% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

swimming poolpoolgymfitness

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿34.8M

Days on market: 3

Mar 23, 2026Listed

฿34.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿386K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+159.5% vs district

+223.2% 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฿34.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-179926.74346977254/mo

Monthly Breakdown

Mortgage Payment-฿157K

Rental Income (after vacancy)+฿43K

Common Area Fee (90m² x ฿50)-฿5K

Maintenance-฿58K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-20.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿66.9M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿22.7M

Down payment: ฿10.4M (30%)Loan: ฿24.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿397.5(Your property: +97069.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿414	64m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿30K	฿311	88m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿32K	฿380	81m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿33K	฿414	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	79m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	80m²	1	sale
For rent 2 bedrooms condo in Watthana, Bangkok	฿37K	฿449	80m²	2	rent
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent