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

Belicondo

, bangkok|Hyde Sukhumvit 13

฿149.3M฿300K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿300K/m²

District avg (3BR Condos)฿194K/m²

This property

Below avgAt avgAbove avg

Overpriced54% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+9.5%over 6 months

Demo data

Property Timeline

TodayActive

฿149.3M

Days on market: 3

Mar 23, 2026Listed

฿149.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿300K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+101.6% vs district

+151.0% 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฿149.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-918653.8112698925/mo

Monthly Breakdown

Mortgage Payment-฿673K

Rental Income (after vacancy)+฿43K

Common Area Fee (497m² x ฿50)-฿25K

Maintenance-฿249K

Insurance + Tax-฿15K

Investment Metrics

Annual ROI on Down Payment-24.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿288.5M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿97.5M

Down payment: ฿44.8M (30%)Loan: ฿104.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +748.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Watthana, Bangkok	฿127K	฿345	350m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿138K	฿276	480m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	420m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	440m²	4	sale
Lovely Place for Rent - 4 beds - 420.00 sqm - 180000 THB	฿180K	฿429	420m²	4	rent
Supalai Place - 3BR 365sqm	฿18.9M	฿52K	365m²	3	sale
Supalai Place - 3BR 365sqm	฿18.9M	฿52K	365m²	3	sale
Supalai Place - 3BR 356sqm	฿24.9M	฿70K	356m²	3	sale
Supalai Place - 3BR 356sqm	฿24.9M	฿70K	356m²	3	sale
For sale and for rent 3 bedrooms condo in Watthana, Bangkok	฿38.1M	฿109K	350m²	3	sale