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

Belicondo

, bangkok|Artemis Sukhumvit On Nut

฿24.0M฿800K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿800K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Overpriced391% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Artemis Sukhumvit On Nut

Selesai: 2016

Fasilitas

swimming poolpoolgymfitness

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿24.0M

Days on market: 0

Mar 27, 2026Listed

฿24.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿800K/m²

District avg฿63K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+1168.3% vs district

+877.6% 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฿24.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-95710.00847391572/mo

Monthly Breakdown

Mortgage Payment-฿108K

Rental Income (after vacancy)+฿56K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿40K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-16.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿45.6M

Total Rental Income (25yr)฿16.9M

Total Interest Paid฿15.7M

Down payment: ฿7.2M (30%)Loan: ฿16.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿270.5(Your property: +295648.6%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio apartment in Suan Luang, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	30m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿276	33m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
Condo U Delight @ Onnut Station	฿10K	฿323	31m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿345	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿414	24m²	-	rent