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

Belicondo

, bangkok|One89 Wireless Verified across 9 data sources

฿119.8M฿794K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿794K/m²

District avg (2BR Condos)฿235K/m²

This property

Below avgAt avgAbove avg

Overpriced237% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

conciergegardengymsecurity and swimming pool

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿119.8M

Days on market: 4

Mar 22, 2026Listed

฿119.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿794K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+381.4% vs district

+564.0% 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฿119.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-705899.3418449729/mo

Monthly Breakdown

Mortgage Payment-฿540K

Rental Income (after vacancy)+฿54K

Common Area Fee (151m² x ฿50)-฿8K

Maintenance-฿200K

Insurance + Tax-฿12K

Investment Metrics

Annual ROI on Down Payment-23.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿227.9M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿78.3M

Down payment: ฿36.0M (30%)Loan: ฿83.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿400.6(Your property: +198006.1%)

Property	Price	Price/m²	Area	Beds	Type
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 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 3 bedrooms condo in Sathon, Bangkok	฿52K	฿449	110m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿52K	฿449	110m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿53K	฿380	137m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿53K	฿380	137m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿58K	฿414	130m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿58K	฿414	130m²	3	sale