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

Belicondo

, bangkok|Benjamas Condo @ Sukhumvit 101/1

฿599K฿22K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿22K/m²

District avg (Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Great Deal78% below market

Significantly below market for Condos in

Kamar Mandi

27 m²

m²

Fasilitas

parkingsecurityliftkitchen

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿599K

Days on market: 0

Mar 27, 2026Listed

฿599K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿22K/m²

District avg฿90K/m²

City avg฿92K/m²

-50% belowMarket avg+50% above

GREAT DEAL-75.5% vs district

-75.8% 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฿599K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿72K/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿77K

Common Area Fee (27m² x ฿50)-฿1K

Maintenance-฿998.3333333333334

Insurance + Tax-฿59.9

Investment Metrics

Annual ROI on Down Payment479.6%

Break-even Period0.2 years

Total Cost (25yr)฿1.5M

Total Rental Income (25yr)฿23.1M

Total Interest Paid฿391K

Down payment: ฿180K (30%)Loan: ฿419K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿293.4(Your property: +7461.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale studio apartment in Phra Khanong, Bangkok	฿5K	฿0	30m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿8K	฿242	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿9K	฿276	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	31m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿414	24m²	-	rent
For sale 1 bed condo in Phra Khanong, Bangkok	฿10K	฿345	28m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿11K	฿345	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿13K	฿483	25m²	1	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

IDEO MOBI Sukhumvit 81

฿7.3M

2 61m²