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

Belicondo

, bangkok|Hyde Sukhumvit 13

฿69.8M฿272K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿272K/m²

District avg (4BR Condos)฿181K/m²

This property

Below avgAt avgAbove avg

Overpriced50% above market

Significantly above market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+8.0%over 6 months

Demo data

Property Timeline

TodayActive

฿69.8M

Days on market: 0

Mar 27, 2026Listed

฿69.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿272K/m²

District avg฿126K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+115.9% vs district

+288.5% 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฿69.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-382770.9401576554/mo

Monthly Breakdown

Mortgage Payment-฿315K

Rental Income (after vacancy)+฿68K

Common Area Fee (256m² x ฿50)-฿13K

Maintenance-฿116K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-22.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿135.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿45.5M

Down payment: ฿20.9M (30%)Loan: ฿48.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +675.4%)

Property	Price	Price/m²	Area	Beds	Type
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
Ready to move 3 bed 4 bath condo for rent D.H.Grand Tower	฿75K	฿268	280m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	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
The Waterford Park Sukhumvit 53 - 3BR 203.78sqm	฿16.2M	฿80K	203.78m²	3	sale
Rare 203 SQM Family Condo \| 3BR + Maid’s Quarter\| Prime Phrom Phong Living	฿16.3M	฿80K	203.78m²	3	sale
Supalai Place - 3BR 186sqm	฿19.4M	฿104K	186m²	3	sale
For sale 3 bedrooms condo in Watthana, Bangkok	฿19.7M	฿85K	232m²	3	sale