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

Belicondo

, bangkok|Hyde Heritage Thonglor

฿59.5M฿441K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿441K/m²

District avg (3BR Condos)฿233K/m²

This property

Below avgAt avgAbove avg

Overpriced89% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Hyde Heritage Thonglor

Selesai: 2022

Fasilitas

parkingchildren areaconciergegarden

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿59.5M

Days on market: 0

Mar 27, 2026Listed

฿59.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿441K/m²

District avg฿116K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+280.6% vs district

+497.5% 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฿59.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-264360.3500133281/mo

Monthly Breakdown

Mortgage Payment-฿268K

Rental Income (after vacancy)+฿116K

Common Area Fee (135m² x ฿50)-฿7K

Maintenance-฿99K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-17.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿114.0M

Total Rental Income (25yr)฿34.7M

Total Interest Paid฿38.8M

Down payment: ฿17.8M (30%)Loan: ฿41.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿378.2(Your property: +116390.0%)

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
The Lakes	฿53K	฿486	108m²	2	rent
Condo for Rent - 2 beds - 131 sqm - 52500 THB	฿53K	฿401	131m²	2	rent
LAKE AVENUE Sukhumvit 16	฿55K	฿487	113m²	2	rent
Lovely Place for Rent - 3 beds - 165.00 sqm - 55000 THB	฿55K	฿333	165m²	3	rent
Lake Green	฿55K	฿342	161m²	2	rent
Voque Sukhumvit 16	฿57K	฿435	131m²	2	rent