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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿12.8M฿203K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿203K/m²

District avg (1BR Condos)฿209K/m²

This property

Below avgAt avgAbove avg

Fair Price3% below market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿12.8M

Days on market: 0

Mar 27, 2026Listed

฿12.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿203K/m²

District avg฿116K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+75.6% vs district

+172.2% 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฿12.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿32K/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿116K

Common Area Fee (63m² x ฿50)-฿3K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment10.1%

Break-even Period9.9 years

Total Cost (25yr)฿25.1M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿8.4M

Down payment: ฿3.8M (30%)Loan: ฿9.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿466.7(Your property: +43448.3%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
Aguston Sukhumvit 22	฿24K	฿381	63m²	1	rent
1-BR Condo at Condo One X Sukhumvit 26 near BTS Phrom Phong	฿25K	฿490	51m²	1	rent
Lovely Place for Rent - 1 beds - 80.00 sqm - 25000 THB	฿25K	฿313	80m²	1	rent
FOR RENT Condo RHYTHM Sukhumvit 44/1 BTS-Phra Khanong	฿25K	฿556	45m²	1	rent
1-BR Condo at Rhythm Sukhumvit 50 near BTS On Nut	฿25K	฿556	45m²	1	rent
1-BR Condo at Rhythm Sukhumvit 50 near BTS On Nut	฿25K	฿556	45m²	1	rent
Voque Sukhumvit 16	฿25K	฿500	50m²	1	rent
Voque Sukhumvit 16	฿26K	฿418	61m²	1	rent
Mirage Sukhumvit 27	฿26K	฿578	45m²	1	rent