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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿48.1M฿370K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿370K/m²

District avg (3BR Condos)฿233K/m²

This property

Below avgAt avgAbove avg

Overpriced59% above market

Significantly above market for 3BR 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

฿48.1M

Days on market: 0

Mar 27, 2026Listed

฿48.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿370K/m²

District avg฿116K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+219.5% vs district

+401.6% 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฿48.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-192591.214746633/mo

Monthly Breakdown

Mortgage Payment-฿217K

Rental Income (after vacancy)+฿116K

Common Area Fee (130m² x ฿50)-฿7K

Maintenance-฿80K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-16.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿92.5M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿31.4M

Down payment: ฿14.4M (30%)Loan: ฿33.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿429.8(Your property: +85957.5%)

Property	Price	Price/m²	Area	Beds	Type
Lovely Place for Rent - 2 beds - 120.00 sqm - 28000 THB	฿28K	฿233	120m²	2	rent
Condo for Rent - 2 beds - 161 sqm - 43000 THB	฿43K	฿267	161m²	2	rent
Trapezo Sukhumvit 16	฿45K	฿324	139m²	3	rent
Baan Siri Sukhumvit 10	฿45K	฿474	95m²	2	rent
Lovely Place for Rent - 2 beds - 93.00 sqm - 45000 THB	฿45K	฿484	93m²	2	rent
Condo for Rent - 2 beds - 131 sqm - 52500 THB	฿53K	฿401	131m²	2	rent
Condo for Rent - 1 beds - 93 sqm - 52500 THB	฿53K	฿565	93m²	1	rent
Aguston Sukhumvit 22	฿53K	฿577	91m²	2	rent
The Lakes	฿53K	฿486	108m²	2	rent
LAKE AVENUE Sukhumvit 16	฿55K	฿487	113m²	2	rent