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

Belicondo

, bangkok|Aspire Itsaraphap Station Verified across 2 data sources

฿6.2M฿131K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿131K/m²

District avg (2BR Condos)฿92K/m²

This property

Below avgAt avgAbove avg

Overpriced43% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Aspire Itsaraphap Station

Selesai: 2026

Fasilitas

parkinggardengymoffice room

Price History

-1.2%over 2 months

Property Timeline

TodayActive

฿6.2M

Days on market: 4

Mar 22, 2026Listed

฿6.2M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿6.2M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿6.2M → ฿6.1M (-1.2%)

Source: Market Data

Mar 22, 2026Listed

฿6.2M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿131K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+67.8% vs district

+9.7% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35950.54313564037/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿5K

Common Area Fee (47m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿616.3736

Investment Metrics

Annual ROI on Down Payment-23.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.3M

Total Rental Income (25yr)฿1.5M

Total Interest Paid฿4.0M

Down payment: ฿1.8M (30%)Loan: ฿4.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿26K(Your property: +409.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bangkok Yai, Bangkok	฿7K	฿207	33m²	-	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿14K	฿276	47m²	1	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿17K	฿380	43m²	1	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿17K	฿311	52m²	2	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿17K	฿483	36m²	2	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿21K	฿587	35m²	1	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿21K	฿483	41m²	1	rent
For sale 1 bed condo in Bangkok Yai, Bangkok	฿3.0M	฿89K	33m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿3.0M	฿63K	48m²	1	sale
For sale 1 bed condo in Bangkok Yai, Bangkok	฿3.4M	฿103K	33m²	1	sale