ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|Park Court Sukhumvit 77 Verified across 10 data sources
฿54.0M฿188K/m²
47
Price Analysis
This property฿188K/m²
District avg (3BR Condos)฿203K/m²
This property
Below avgAt avgAbove avg
Good Value7% below market
Below market average for 3BR Condos in
3
Kamar Tidur
4
Kamar Mandi
Proyek: Park Court Sukhumvit 77
Selesai: 2018
Fasilitas
parkingconciergegardengym
Price History
-99.6%over 10 months
Property Timeline
TodayActive
฿54.0M
Days on market: 4
Mar 22, 2026Listed
฿54.0M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿54.0M
Days on market: 4
Mar 22, 2026Price Reduced ▼
฿159K → ฿196K (-99.6%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿159K → ฿159K (-99.7%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿42.2M → ฿159K (-99.7%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿48.1M → ฿42.2M (-21.8%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿42.3M → ฿48.1M (-10.8%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿42.3M → ฿42.3M (-21.6%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿46.5M → ฿42.3M (-21.6%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿42.2M → ฿46.5M (-13.9%)
Source: Market Data
Mar 22, 2026Price Reduced ▼
฿54.0M → ฿42.2M (-21.8%)
Source: Market Data
Mar 22, 2026Listed
฿54.0M
Source: Market Data
Location & Nearby Schools
Price Analysis
This property฿188K/m²
District avg฿157K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
OVERPRICED+19.6% vs district
+57.3% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿54.0M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
฿-340607.0214805255/mo
Monthly Breakdown
Mortgage Payment-฿243K
Rental Income (after vacancy)+฿12K
Common Area Fee (287m² x ฿50)-฿14K
Maintenance-฿90K
Insurance + Tax-฿5K
Investment Metrics
Annual ROI on Down Payment-25.2%
Break-even PeriodN/A (negative cash flow)
Total Cost (25yr)฿105.9M
Total Rental Income (25yr)฿3.7M
Total Interest Paid฿35.2M
Down payment: ฿16.2M (30%)Loan: ฿37.8M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿32K(Your property: +496.5%)
| Property | Price | Price/m² | Area | Beds | Type |
|---|---|---|---|---|---|
| For rent 4 bedrooms condo in Suan Luang, Bangkok | ฿127K | ฿345 | 350m² | 4 | rent |
| For rent 4 bedrooms condo in Watthana, Bangkok | ฿161K | ฿518 | 308m² | 4 | rent |
| For rent 3 bedrooms condo in Watthana, Bangkok | ฿221K | ฿725 | 305m² | 3 | rent |
| For sale 1 bed condo in Suan Luang, Bangkok | ฿5.3M | ฿26K | 208m² | 1 | sale |
| For sale 4 bedrooms condo in Suan Luang, Bangkok | ฿6.3M | ฿27K | 231m² | 4 | sale |
| For sale 3 bedrooms condo in Suan Luang, Bangkok | ฿7.7M | ฿36K | 215m² | 3 | sale |
| For sale 3 bedrooms condo in Suan Luang, Bangkok | ฿10.1M | ฿42K | 238m² | 3 | sale |
| For sale 3 bedrooms condo in Suan Luang, Bangkok | ฿12.7M | ฿60K | 210m² | 3 | sale |
| For sale 4 bedrooms condo in Suan Luang, Bangkok | ฿13.2M | ฿63K | 209m² | 4 | sale |
| For sale and for rent 6 bedrooms condo in Suan Luang, Bangkok | ฿17.5M | ฿59K | 298m² | 6 | sale |
This is market data from public sources. No agent contact is available for this listing.
Interested in properties like this?
Browse our verified listingsSekolah Terdekat
Bangkok Patana School
British / IB
฿600K – ฿950K/yr
4.8
