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

Belicondo

, bangkok|IDEO O2

฿2.7M฿86K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿86K/m²

District avg (1BR Condos)฿100K/m²

This property

Below avgAt avgAbove avg

Good Value14% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: IDEO O2

Selesai: 2017

Fasilitas

a 700 metre bike trackoutdoor Futsal court and 3 swimming pools all on a vast 10 rai plot of land

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿2.7M

Days on market: 0

Mar 27, 2026Listed

฿2.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿86K/m²

District avg฿55K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+56.8% vs district

+17.9% 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฿2.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿2K/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿21K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿274.9271

Investment Metrics

Annual ROI on Down Payment2.6%

Break-even Period38.3 years

Total Cost (25yr)฿5.7M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿1.8M

Down payment: ฿825K (30%)Loan: ฿1.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿283.8(Your property: +30169.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข	฿9K	฿283	30m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿207	41m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿242	35m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿380	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿276	32m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿380	26m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿311	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿345	27m²	-	rent