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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿48.7M฿374K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿374K/m²

District avg (3BR Condos)฿215K/m²

This property

Below avgAt avgAbove avg

Overpriced74% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

-99.6%over 4 months

Property Timeline

TodayActive

฿48.7M

Days on market: 0

Mar 26, 2026Listed

฿48.7M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿48.7M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿212K → ฿212K (-99.6%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿212K → ฿212K (-99.6%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿48.7M → ฿212K (-99.6%)

Source: Market Data

Mar 26, 2026Listed

฿48.7M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿374K/m²

District avg฿122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+207.3% vs district

+213.2% 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฿48.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-197027.13238444808/mo

Monthly Breakdown

Mortgage Payment-฿220K

Rental Income (after vacancy)+฿115K

Common Area Fee (130m² x ฿50)-฿7K

Maintenance-฿81K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-16.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿93.6M

Total Rental Income (25yr)฿34.5M

Total Interest Paid฿31.8M

Down payment: ฿14.6M (30%)Loan: ฿34.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿428.1(Your property: +87354.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong Toei, Bangkok	฿42K	฿380	108m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿42K	฿311	125m²	2	sale
For rent 1 bed condo in Khlong Toei, Bangkok	฿42K	฿380	108m²	1	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿42K	฿311	125m²	2	sale
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿58K	฿483	113m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿58K	฿483	113m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿58K	฿483	120m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿66K	฿414	153m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿69K	฿518	129m²	2	rent
For rent 2 bedrooms condo in Khlong Toei, Bangkok	฿69K	฿518	129m²	2	rent