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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿28.1M฿356K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿356K/m²

District avg (2BR Condos)฿221K/m²

This property

Below avgAt avgAbove avg

Overpriced61% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿28.1M

Days on market: 0

Mar 27, 2026Listed

฿28.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿356K/m²

District avg฿120K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

OVERPRICED+197.3% vs district

+346.5% 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฿28.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-60665.8863497573/mo

Monthly Breakdown

Mortgage Payment-฿127K

Rental Income (after vacancy)+฿120K

Common Area Fee (79m² x ฿50)-฿4K

Maintenance-฿47K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-8.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿54.1M

Total Rental Income (25yr)฿35.9M

Total Interest Paid฿18.4M

Down payment: ฿8.4M (30%)Loan: ฿19.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿394.3(Your property: +90170.6%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at Omni Tower near BTS Nana	฿22K	฿319	69m²	1	rent
Siam Penthouse 1	฿23K	฿267	86m²	2	rent
Aguston Sukhumvit 22	฿24K	฿381	63m²	1	rent
Monterey Place	฿24K	฿279	86m²	2	rent
Voque Sukhumvit 16	฿26K	฿418	61m²	1	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
Mirage Sukhumvit 27	฿32K	฿534	59m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿35K	฿518	64m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿37K	฿414	86m²	2	rent