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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿35.1M฿450K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿450K/m²

District avg (2BR Condos)฿202K/m²

This property

Below avgAt avgAbove avg

Overpriced123% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

-99.5%over 4 months

Property Timeline

TodayActive

฿35.1M

Days on market: 0

Mar 26, 2026Listed

฿35.1M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿35.1M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿95K → ฿159K (-99.5%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿28.5M → ฿95K (-99.7%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿35.1M → ฿28.5M (-19.0%)

Source: Market Data

Mar 26, 2026Listed

฿35.1M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿450K/m²

District avg฿122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+269.7% vs district

+276.8% 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฿35.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-109412.45693382701/mo

Monthly Breakdown

Mortgage Payment-฿158K

Rental Income (after vacancy)+฿115K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿59K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-12.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿67.3M

Total Rental Income (25yr)฿34.5M

Total Interest Paid฿22.9M

Down payment: ฿10.5M (30%)Loan: ฿24.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿406.8(Your property: +110608.7%)

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
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿27K	฿311	83m²	2	rent
Renovation 2 bedroom unit for rent.The Roof Garden Condominium	฿28K	฿384	73m²	2	rent
1-BR Condo at Serene Place Sukhumvit 24 Condominium near BTS Phrom Phong	฿30K	฿429	70m²	1	rent
1-BR Condo at Von Napa Sukhumvit 38 Condominium near BTS Thong Lor	฿30K	฿545	55m²	1	rent
1-BR Condo at Siri Residence Sukhumvit near BTS Phrom Phong	฿38K	฿630	60.33m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿39K	฿621	63m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿39K	฿621	63m²	2	rent