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

Belicondo

, bangkok|Tait Sathorn 12

฿52.9M฿392K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿392K/m²

District avg (2BR Condos)฿235K/m²

This property

Below avgAt avgAbove avg

Overpriced67% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿52.9M

Days on market: 4

Mar 22, 2026Listed

฿52.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿392K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+137.7% vs district

+227.9% 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฿52.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-285007.03865432495/mo

Monthly Breakdown

Mortgage Payment-฿239K

Rental Income (after vacancy)+฿54K

Common Area Fee (135m² x ฿50)-฿7K

Maintenance-฿88K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-21.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿101.7M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿34.6M

Down payment: ฿15.9M (30%)Loan: ฿37.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿393.6(Your property: +99464.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent