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

Belicondo

, bangkok|Elio Sathorn - Wutthakat

฿7.3M฿117K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿117K/m²

District avg (2BR Condos)฿83K/m²

This property

Below avgAt avgAbove avg

Overpriced42% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Elio Sathorn - Wutthakat

Selesai: 2020

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿7.3M

Days on market: 0

Mar 27, 2026Listed

฿7.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿117K/m²

District avg฿57K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+104.9% vs district

+66.2% 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฿7.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35081.49649009228/mo

Monthly Breakdown

Mortgage Payment-฿33K

Rental Income (after vacancy)+฿14K

Common Area Fee (62m² x ฿50)-฿3K

Maintenance-฿12K

Insurance + Tax-฿727.8569

Investment Metrics

Annual ROI on Down Payment-19.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.6M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿4.8M

Down payment: ฿2.2M (30%)Loan: ฿5.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿355.5(Your property: +32915.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿15K	฿276	52m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿17K	฿242	62m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿17K	฿345	45m²	2	rent
For sale and for rent 2 bedrooms condo in Chom Thong, Bangkok	฿17K	฿345	50m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿18K	฿345	47m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿19K	฿380	48m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿19K	฿276	64m²	2	rent
For rent 2 bedrooms apartment in Chom Thong, Bangkok	฿21K	฿449	45m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿22K	฿483	46m²	2	rent
For rent 2 bedrooms condo in Chom Thong, Bangkok	฿24K	฿414	56m²	2	rent