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

Belicondo

, bangkok|HQ By Sansiri

฿22.8M฿274K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿274K/m²

District avg (1BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Overpriced40% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿22.8M

Days on market: 0

Mar 27, 2026Listed

฿22.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿274K/m²

District avg฿126K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+117.7% vs district

+286.9% 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฿22.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-79677.663677331/mo

Monthly Breakdown

Mortgage Payment-฿103K

Rental Income (after vacancy)+฿68K

Common Area Fee (83.32m² x ฿50)-฿4K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-14.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿44.3M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿14.9M

Down payment: ฿6.9M (30%)Loan: ฿16.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿569.1(Your property: +48068.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿483	75m²	1	sale
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent
2-BR Condo at Sukhumvit Living Town near MRT Phetchaburi	฿40K	฿635	63m²	2	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿45K	฿769	58.51m²	1	rent
2-BR Condo at Villa Sikhara Condominium close to Phrom Phong	฿48K	฿490	98m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿50K	฿483	96m²	2	rent
2-BR Condo at The Room Sukhumvit 69 near BTS Phra Khanong	฿50K	฿610	82m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿52K	฿483	107m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿55K	฿552	98m²	2	rent
1-BR Condo at HQ Thonglor near BTS Thong Lor	฿55K	฿733	75m²	1	rent