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

Belicondo

, bangkok|The Esse Asoke Verified across 2 data sources

฿26.9M฿327K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿327K/m²

District avg (2BR Condos)฿187K/m²

This property

Below avgAt avgAbove avg

Overpriced74% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

swimming poolpoolgymfitness

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿26.9M

Days on market: 3

Mar 23, 2026Listed

฿26.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿327K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+119.7% vs district

+173.6% 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฿26.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-129631.37047710367/mo

Monthly Breakdown

Mortgage Payment-฿121K

Rental Income (after vacancy)+฿43K

Common Area Fee (82.1m² x ฿50)-฿4K

Maintenance-฿45K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-19.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿51.8M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿17.5M

Down payment: ฿8.1M (30%)Loan: ฿18.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿390.2(Your property: +83703.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿414	64m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿449	60m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿30K	฿311	88m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿32K	฿380	81m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿33K	฿414	75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	79m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	80m²	1	sale