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

Belicondo

, bangkok|Supalai Oriental Place Sathorn-Suanplu

฿14.7M฿124K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿124K/m²

District avg (2BR Condos)฿235K/m²

This property

Below avgAt avgAbove avg

Great Deal47% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Supalai Oriental Place Sathorn-Suanplu

Selesai: 2006

Fasilitas

parkingchildren areaconciergegym

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿14.7M

Days on market: 4

Mar 22, 2026Listed

฿14.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿124K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.0% vs district

+3.4% 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฿14.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-44472.37141529465/mo

Monthly Breakdown

Mortgage Payment-฿66K

Rental Income (after vacancy)+฿54K

Common Area Fee (119m² x ฿50)-฿6K

Maintenance-฿25K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-12.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿29.5M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿9.6M

Down payment: ฿4.4M (30%)Loan: ฿10.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.2(Your property: +32158.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	85m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	85m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿40K	฿414	90m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿40K	฿414	90m²	2	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale