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

Belicondo

, bangkok|Baan Suan Sukhumvit

฿2.0M฿33K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿33K/m²

District avg (2BR Condos)฿155K/m²

This property

Below avgAt avgAbove avg

Great Deal79% below market

Significantly below market for 2BR Condos in

Kamar Tidur

60 m²

m²

Proyek: Baan Suan Sukhumvit

Selesai: 1994

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿2.0M

Days on market: 0

Mar 27, 2026Listed

฿2.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿33K/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-47.2% vs district

-54.4% 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฿2.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿41K/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿56K

Common Area Fee (60m² x ฿50)-฿3K

Maintenance-฿3K

Insurance + Tax-฿198.6062

Investment Metrics

Annual ROI on Down Payment81.8%

Break-even Period1.2 years

Total Cost (25yr)฿4.6M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿1.3M

Down payment: ฿596K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿279.5(Your property: +11737.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿207	46m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿13K	฿207	60m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿13K	฿207	60m²	2	rent
For rent 1 bed apartment in Suan Luang, Bangkok	฿13K	฿242	48m²	1	rent
For rent 2 bedrooms apartment in Suan Luang, Bangkok	฿15K	฿276	48m²	2	rent
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿16K	฿311	50m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿19K	฿345	50m²	2	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿19K	฿242	74m²	1	rent
For rent and for sale 2 bedrooms condo in Suan Luang, Bangkok	฿21K	฿311	65m²	2	rent
Artemis Sukhumvit 77	฿21K	฿447	47m²	2	rent