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

Belicondo

, bangkok|Zenith Place Sukhumvit

฿2.4M฿72K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿72K/m²

District avg (1BR Condos)฿184K/m²

This property

Below avgAt avgAbove avg

Great Deal61% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymparkingsecurity

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿2.4M

Days on market: 3

Mar 23, 2026Listed

฿2.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿72K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-51.4% vs district

-39.4% 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

+฿26K/mo

Monthly Breakdown

Mortgage Payment-฿11K

Rental Income (after vacancy)+฿43K

Common Area Fee (33m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿238.5

Investment Metrics

Annual ROI on Down Payment44.3%

Break-even Period2.3 years

Total Cost (25yr)฿5.0M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿1.6M

Down payment: ฿716K (30%)Loan: ฿1.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿610.6(Your property: +11753.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Watthana, Bangkok	฿18K	฿483	35m²	-	rent
For rent 1 bed condo in Watthana, Bangkok	฿19K	฿518	35m²	1	rent
Quintara Phume Sukhumvit 39, Bangkok	฿20K	฿513	39m²	1	rent
1-BR Condo at Noble Be Sukhumvit 19 near BTS Nana	฿21K	฿600	35m²	1	rent
1-BR Condo at Taka Haus Ekamai 12 near BTS Ekkamai	฿22K	฿633	34.75m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿23K	฿656	35m²	1	rent
1-BR Condo at Estella Ekkamai (Condo) near ARL Ramkhamhaeng	฿25K	฿586	42.65m²	1	rent
FOR RENT Condo RHYTHM Ekkamai BTS-Ekkamai CX-02521	฿25K	฿806	31m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿690	38m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿621	42m²	1	rent