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

Belicondo

, bangkok|ANANTRA The River

฿31.7M฿232K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿232K/m²

District avg (3BR Condos)฿249K/m²

This property

Below avgAt avgAbove avg

Good Value7% below market

Below market average for 3BR Condos in

Kamar Tidur

137 m²

m²

Proyek: ANANTRA The River

Selesai: 2026

Fasilitas

parking and security

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿31.7M

Days on market: 0

Mar 26, 2026Listed

฿31.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿232K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+40.6% vs district

+93.9% 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฿31.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-152271.68083795745/mo

Monthly Breakdown

Mortgage Payment-฿143K

Rental Income (after vacancy)+฿54K

Common Area Fee (137m² x ฿50)-฿7K

Maintenance-฿53K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-19.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿61.8M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿20.7M

Down payment: ฿9.5M (30%)Loan: ฿22.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿393.6(Your property: +58767.4%)

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 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent