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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿44.1M฿397K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿397K/m²

District avg (3BR Condos)฿233K/m²

This property

Below avgAt avgAbove avg

Overpriced71% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿44.1M

Days on market: 0

Mar 27, 2026Listed

฿44.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿397K/m²

District avg฿83K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+379.7% vs district

+457.6% 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฿44.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-156395.71785234203/mo

Monthly Breakdown

Mortgage Payment-฿199K

Rental Income (after vacancy)+฿126K

Common Area Fee (111m² x ฿50)-฿6K

Maintenance-฿74K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-14.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿84.7M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿28.8M

Down payment: ฿13.2M (30%)Loan: ฿30.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿294.8(Your property: +134705.3%)

Property	Price	Price/m²	Area	Beds	Type
Condominium 97.7 sq.m. LIBERTY PLAZA Thonglor, Sukhumvit Soi 55 (Thonglor), Thonglor Road, Sukhumvit Road, Petchburi Road, Khlong Toei District, Bangk	฿18K	฿184	97.7m²	-	rent
Siam Penthouse 1	฿23K	฿267	86m²	2	rent
Monterey Place	฿24K	฿279	86m²	2	rent
Monterey Place	฿25K	฿313	80m²	2	rent
Lovely Place for Rent - 2 beds - 110.00 sqm - 25000 THB	฿25K	฿227	110m²	2	rent
Monterey Place	฿25K	฿291	86m²	1	rent
Lovely Place for Rent - 1 beds - 80.00 sqm - 25000 THB	฿25K	฿313	80m²	1	rent
Lovely Place for Rent - 2 beds - 120.00 sqm - 28000 THB	฿28K	฿233	120m²	2	rent
Sukhumvit Park	฿34K	฿419	80m²	2	rent
CitiSmart Sukhumvit 18	฿35K	฿422	83m²	2	rent