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

Belicondo

, bangkok|Baan Lux-Sathon

฿47.0M฿127K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿127K/m²

District avg (3BR Condos)฿90K/m²

This property

Below avgAt avgAbove avg

Overpriced42% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Lux-Sathon

Selesai: 2011

Fasilitas

swimming pool

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿47.0M

Days on market: 0

Mar 27, 2026Listed

฿47.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿127K/m²

District avg฿63K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+101.8% vs district

+78.3% 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฿47.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿847K/mo

Monthly Breakdown

Mortgage Payment-฿212K

Rental Income (after vacancy)+฿1.2M

Common Area Fee (369m² x ฿50)-฿18K

Maintenance-฿78K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment72.1%

Break-even Period1.4 years

Total Cost (25yr)฿94.1M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿30.7M

Down payment: ฿14.1M (30%)Loan: ฿32.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿376.3(Your property: +33776.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿84K	฿276	276m²	3	sale
For sale and for rent 4 bedrooms condo in Yan Nawa, Bangkok	฿89K	฿311	272m²	4	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿94K	฿345	268m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿311	315m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿311	320m²	3	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿125K	฿345	355m²	4	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿125K	฿449	260m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿125K	฿449	267m²	3	rent
For rent and for sale 3 bedrooms condo in Yan Nawa, Bangkok	฿146K	฿483	303m²	3	sale
For sale and for rent 2 bedrooms condo in Yan Nawa, Bangkok	฿146K	฿483	303m²	2	sale