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

Belicondo

, bangkok|Baan Suan Sukhumvit

฿5.5M฿46K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿46K/m²

District avg (3BR Condos)฿131K/m²

This property

Below avgAt avgAbove avg

Great Deal65% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Baan Suan Sukhumvit

Selesai: 1994

Fasilitas

parkingchildren areagymsecurity and swimming pool

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿5.5M

Days on market: 0

Mar 27, 2026Listed

฿5.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿46K/m²

District avg฿63K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-27.0% vs district

-36.5% 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฿5.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿15K/mo

Monthly Breakdown

Mortgage Payment-฿25K

Rental Income (after vacancy)+฿56K

Common Area Fee (121m² x ฿50)-฿6K

Maintenance-฿9K

Insurance + Tax-฿554.0321

Investment Metrics

Annual ROI on Down Payment11.0%

Break-even Period9.1 years

Total Cost (25yr)฿12.2M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿3.6M

Down payment: ฿1.7M (30%)Loan: ฿3.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿207(Your property: +22016.9%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Suan Luang, Bangkok	฿18K	฿173	90m²	1	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿19K	฿173	97m²	2	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿21K	฿138	128m²	1	rent
Modern Home Place	฿25K	฿223	112.19m²	2	rent
Modern Home Place	฿25K	฿223	112m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿207	112m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿242	105m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿26K	฿276	87m²	2	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿27K	฿242	109m²	2	rent
For sale and for rent 2 bedrooms condo in Suan Luang, Bangkok	฿28K	฿173	147m²	2	rent