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

Belicondo

, bangkok|Hyde Sukhumvit 13

฿57.8M฿321K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿321K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Overpriced63% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+9.6%over 6 months

Demo data

Property Timeline

TodayActive

฿57.8M

Days on market: 0

Mar 27, 2026Listed

฿57.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿321K/m²

District avg฿126K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+154.6% vs district

+327.7% 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฿57.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-303638.6224328722/mo

Monthly Breakdown

Mortgage Payment-฿260K

Rental Income (after vacancy)+฿68K

Common Area Fee (179.78m² x ฿50)-฿9K

Maintenance-฿96K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-21.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿111.4M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿37.7M

Down payment: ฿17.3M (30%)Loan: ฿40.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿478.8(Your property: +66864.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
2-BR Condo at The Waterford Park Sukhumvit 53 Condominium near BTS Thong Lor	฿45K	฿298	151m²	2	rent
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿63K	฿449	130m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
2-BR Condo at Baan Ananda Condo Sukhumvit 61 near BTS Thong Lor	฿80K	฿533	150m²	2	rent
For Rent 150sqm 3 Bed Condo Ruamjai Heights close to BTS Nana & Asoke	฿95K	฿633	150m²	3	rent
For rent 1 bed apartment in Watthana, Bangkok	฿105K	฿483	210m²	1	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿106K	฿483	215m²	3	sale
2-BR Condo at The Monument Thonglo close to Thong Lo	฿120K	฿952	126m²	2	rent