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

Belicondo

, bangkok|Baan Suan Sukhothai

฿6.3M฿109K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿109K/m²

District avg (2BR Condos)฿122K/m²

This property

Below avgAt avgAbove avg

Good Value10% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Suan Sukhothai

Selesai: 1998

Fasilitas

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿6.3M

Days on market: 0

Mar 27, 2026Listed

฿6.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿109K/m²

District avg฿73K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+49.8% vs district

+46.0% 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฿6.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-29014.689924128816/mo

Monthly Breakdown

Mortgage Payment-฿29K

Rental Income (after vacancy)+฿14K

Common Area Fee (58m² x ฿50)-฿3K

Maintenance-฿11K

Insurance + Tax-฿634.1238000000001

Investment Metrics

Annual ROI on Down Payment-18.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.8M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿4.1M

Down payment: ฿1.9M (30%)Loan: ฿4.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿402.1(Your property: +27090.0%)

Property	Price	Price/m²	Area	Beds	Type
East Bank Residence ศรีย่าน, Bangkok	฿15K	฿273	55m²	1	rent
Dusit Avenue, Bangkok	฿19K	฿328	58m²	2	rent
Dusit Avenue, Bangkok	฿20K	฿345	58m²	2	rent
Baan Samsen Condominium, Bangkok	฿20K	฿333	60m²	1	rent
For sale and for rent 2 bedrooms condo in Dusit, Bangkok	฿21K	฿345	58m²	2	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿22K	฿489	45m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿24K	฿480	50m²	1	rent
Dusit Avenue, Bangkok	฿24K	฿414	58m²	2	rent
For rent 1 bed condo in Dusit, Bangkok	฿25K	฿414	58m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿27K	฿600	45m²	1	rent