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

Belicondo

, bangkok|Hyde Sukhumvit 13

฿22.9M฿202K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿202K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Fair Price3% above market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿22.9M

Days on market: 0

Mar 27, 2026Listed

฿22.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿202K/m²

District avg฿126K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+60.2% vs district

+167.2% 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฿22.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-81415.04279522094/mo

Monthly Breakdown

Mortgage Payment-฿103K

Rental Income (after vacancy)+฿68K

Common Area Fee (113.35m² x ฿50)-฿6K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-14.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿44.8M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿14.9M

Down payment: ฿6.9M (30%)Loan: ฿16.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿508.4(Your property: +39583.3%)

Property	Price	Price/m²	Area	Beds	Type
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
2-BR Condo at Villa Sikhara Condominium close to Phrom Phong	฿48K	฿490	98m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿50K	฿483	96m²	2	rent
2-BR Condo at The Room Sukhumvit 69 near BTS Phra Khanong	฿50K	฿610	82m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿52K	฿483	107m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿55K	฿552	98m²	2	rent
FOR RENT Condo Sukhumvit Living Town MRT-Phetchaburi	฿60K	฿606	99m²	2	rent
2-BR Condo at Ivy Thonglor 23 close to Thong Lo	฿60K	฿682	88m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿63K	฿449	130m²	3	rent