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

Belicondo

, bangkok|Aspire Itsaraphap Station

฿7.3M฿132K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿132K/m²

District avg (2BR Condos)฿95K/m²

This property

Below avgAt avgAbove avg

Overpriced39% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Aspire Itsaraphap Station

Selesai: 2026

Fasilitas

parkinggardengymoffice room

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿7.3M

Days on market: 0

Mar 27, 2026Listed

฿7.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿132K/m²

District avg฿71K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+86.9% vs district

+87.8% 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฿7.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-39628.334314590684/mo

Monthly Breakdown

Mortgage Payment-฿33K

Rental Income (after vacancy)+฿9K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿12K

Insurance + Tax-฿725.4971

Investment Metrics

Annual ROI on Down Payment-21.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.5M

Total Rental Income (25yr)฿2.6M

Total Interest Paid฿4.7M

Down payment: ฿2.2M (30%)Loan: ฿5.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿5K(Your property: +2403.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bangkok Yai, Bangkok	฿14K	฿276	47m²	1	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿17K	฿380	43m²	1	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿17K	฿311	52m²	2	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿21K	฿483	41m²	1	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿22K	฿449	47m²	2	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿23K	฿449	50m²	2	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿23K	฿380	60m²	2	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿26K	฿518	50m²	2	rent
For rent 2 bedrooms condo in Bangkok Yai, Bangkok	฿31K	฿483	63m²	2	rent
For sale 1 bed condo in Bangkok Yai, Bangkok	฿2.4M	฿49K	48m²	1	sale