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

Belicondo

, bangkok|Aspire Itsaraphap Station

฿3.1M฿124K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿124K/m²

District avg (Condos)฿94K/m²

This property

Below avgAt avgAbove avg

Overpriced31% above market

Significantly above market for Condos in

25 m²

m²

1/undefined

Lantai

Proyek: Aspire Itsaraphap Station

Selesai: 2026

Fasilitas

parkinggardengymoffice room

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿3.1M

Days on market: 0

Mar 27, 2026Listed

฿3.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿124K/m²

District avg฿71K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+75.5% vs district

+75.9% 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฿3.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-12031.820130249816/mo

Monthly Breakdown

Mortgage Payment-฿14K

Rental Income (after vacancy)+฿9K

Common Area Fee (25m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿309.73409999999996

Investment Metrics

Annual ROI on Down Payment-15.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿6.2M

Total Rental Income (25yr)฿2.6M

Total Interest Paid฿2.0M

Down payment: ฿929K (30%)Loan: ฿2.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿393.6(Your property: +31376.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bangkok Yai, Bangkok	฿8K	฿242	30m²	1	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿9K	฿311	28m²	1	rent
For rent studio condo in Bangkok Yai, Bangkok	฿10K	฿345	30m²	-	rent
For rent studio condo in Bangkok Yai, Bangkok	฿10K	฿345	28m²	-	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿10K	฿414	25m²	1	rent
For rent studio condo in Bangkok Yai, Bangkok	฿11K	฿380	28m²	-	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿11K	฿518	21m²	1	rent
For sale and for rent studio condo in Bangkok Yai, Bangkok	฿13K	฿518	24m²	-	rent
For rent 1 bed condo in Bangkok Yai, Bangkok	฿14K	฿414	32m²	1	rent
For sale and for rent 1 bed condo in Bangkok Yai, Bangkok	฿14K	฿449	29m²	1	rent