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

Belicondo

, bangkok|The Issara Sathorn

฿22.7M฿216K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿216K/m²

District avg (2BR Condos)฿235K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Issara Sathorn

Selesai: 2023

Fasilitas

parkingconciergegardengym

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿22.7M

Days on market: 4

Mar 22, 2026Listed

฿22.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿216K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+31.0% vs district

+80.7% 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฿22.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-93744.90223034387/mo

Monthly Breakdown

Mortgage Payment-฿102K

Rental Income (after vacancy)+฿54K

Common Area Fee (105m² x ฿50)-฿5K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-16.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿44.3M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿14.8M

Down payment: ฿6.8M (30%)Loan: ฿15.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿386.8(Your property: +55726.3%)

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	฿380	82m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿380	82m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿34K	฿449	75m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿34K	฿449	75m²	1	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