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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿13.0M฿206K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿206K/m²

District avg (1BR Condos)฿188K/m²

This property

Below avgAt avgAbove avg

Slightly Above10% above market

Above market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.1%over 6 months

Demo data

Property Timeline

TodayActive

฿13.0M

Days on market: 4

Mar 22, 2026Listed

฿13.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿206K/m²

District avg฿122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+68.9% vs district

+72.1% 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฿13.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿30K/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿115K

Common Area Fee (63m² x ฿50)-฿3K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment9.4%

Break-even Period10.6 years

Total Cost (25yr)฿25.4M

Total Rental Income (25yr)฿34.5M

Total Interest Paid฿8.5M

Down payment: ฿3.9M (30%)Loan: ฿9.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿414.2(Your property: +49567.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿8K	฿104	68m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿8K	฿104	68m²	2	rent
For rent studio condo in Khlong Toei, Bangkok	฿19K	฿414	45m²	-	rent
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
1-BR Condo at Condo One X Sukhumvit 26 near BTS Phrom Phong	฿25K	฿490	51m²	1	rent
FOR RENT Condo RHYTHM Sukhumvit 44/1 BTS-Phra Khanong CX-120845	฿25K	฿556	45m²	1	rent
1-BR Condo at Rhythm Sukhumvit 50 near BTS On Nut	฿27K	฿600	45m²	1	rent
Rhythm Sukhumvit 42, Bangkok	฿28K	฿519	54m²	1	rent
Renovation 2 bedroom unit for rent.The Roof Garden Condominium	฿28K	฿384	73m²	2	rent
1-BR Condo at The Crest Sukhumvit 34 near BTS Thong Lor	฿30K	฿652	46m²	1	rent