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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿17.8M฿301K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿301K/m²

District avg (1BR Condos)฿209K/m²

This property

Below avgAt avgAbove avg

Overpriced44% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+6.7%over 6 months

Demo data

Property Timeline

TodayActive

฿17.8M

Days on market: 0

Mar 27, 2026Listed

฿17.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿301K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+263.4% vs district

+318.2% 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฿17.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿12K/mo

Monthly Breakdown

Mortgage Payment-฿80K

Rental Income (after vacancy)+฿126K

Common Area Fee (59m² x ฿50)-฿3K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment2.6%

Break-even Period38.2 years

Total Cost (25yr)฿34.3M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿11.6M

Down payment: ฿5.3M (30%)Loan: ฿12.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿416.3(Your property: +72206.7%)

Property	Price	Price/m²	Area	Beds	Type
Charming Resident Sukhumvit 22	฿19K	฿452	42m²	-	rent
XVI The Sixteenth Condominium	฿19K	฿442	43m²	1	rent
Monterey Place	฿20K	฿345	58m²	1	rent
1-BR Condo at Tree Condo Sukhumvit 50 near BTS On Nut	฿20K	฿476	42m²	1	rent
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
Monterey Place	฿22K	฿400	55m²	2	rent
Nantiruj Tower	฿23K	฿426	54m²	-	rent
The Seed Musee, Bangkok	฿23K	฿535	43m²	1	rent
Saranjai Mansion	฿24K	฿387	62m²	1	rent
Aguston Sukhumvit 22	฿24K	฿381	63m²	1	rent