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

Belicondo

, bangkok|Park Court Sukhumvit 77

฿51.7M฿183K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿183K/m²

District avg (4BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Slightly Above12% above market

Above market average for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Park Court Sukhumvit 77

Selesai: 2018

Fasilitas

parkingconciergegardengym

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿51.7M

Days on market: 4

Mar 22, 2026Listed

฿51.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿183K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+16.8% vs district

+53.5% 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฿51.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-326409.333703074/mo

Monthly Breakdown

Mortgage Payment-฿233K

Rental Income (after vacancy)+฿12K

Common Area Fee (282m² x ฿50)-฿14K

Maintenance-฿86K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-25.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿101.7M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿33.8M

Down payment: ฿15.5M (30%)Loan: ฿36.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿32K(Your property: +482.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Suan Luang, Bangkok	฿127K	฿345	350m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿161K	฿518	308m²	4	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿221K	฿725	305m²	3	rent
For sale 1 bed condo in Suan Luang, Bangkok	฿5.3M	฿26K	208m²	1	sale
For sale 4 bedrooms condo in Suan Luang, Bangkok	฿6.3M	฿27K	231m²	4	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿7.7M	฿36K	215m²	3	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿10.1M	฿42K	238m²	3	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿12.7M	฿60K	210m²	3	sale
For sale 4 bedrooms condo in Suan Luang, Bangkok	฿13.2M	฿63K	209m²	4	sale
For sale and for rent 6 bedrooms condo in Suan Luang, Bangkok	฿17.5M	฿59K	298m²	6	sale