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

Belicondo

, bangkok|Artemis Sukhumvit 77

฿2.4M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (1BR Condos)฿270K/m²

This property

Below avgAt avgAbove avg

Great Deal70% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿2.4M

Days on market: 0

Mar 26, 2026Listed

฿2.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿82K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-48.1% vs district

-31.8% 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฿2.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-4227.548680406209/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿12K

Common Area Fee (29.72m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿242.4

Investment Metrics

Annual ROI on Down Payment-7.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿5.0M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿1.6M

Down payment: ฿727K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿3K(Your property: +2526.6%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿414	24m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿345	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿12K	฿449	25m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿345	38m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿483	28m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿449	29m²	1	rent
For sale studio condo in Suan Luang, Bangkok	฿672K	฿28K	24m²	-	sale