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

Belicondo

, bangkok|IDEO O2

฿5.4M฿115K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿115K/m²

District avg (2BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Overpriced16% above market

Significantly above market for 2BR 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

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿115K/m²

District avg฿55K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+110.7% vs district

+61.7% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15750.920961413774/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿21K

Common Area Fee (47m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿542.5332000000001

Investment Metrics

Annual ROI on Down Payment-11.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.9M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿314.1(Your property: +36640.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Bang Na, Bangkok	฿8K	฿173	45m²	1	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 and for sale 1 bed condo in Bang Na, Bangkok	฿10K	฿276	34m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿13K	฿345	34m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿14K	฿345	38m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿14K	฿380	35m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿15K	฿414	33m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿15K	฿414	33m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿15K	฿345	43m²	1	rent