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

Belicondo

, bangkok|IDEO O2

฿5.3M฿100K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿100K/m²

District avg (2BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Fair Price0% above market

At market average 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

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.3M

Days on market: 0

Mar 27, 2026Listed

฿5.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿100K/m²

District avg฿55K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+81.8% vs district

+33.5% 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฿5.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-15132.321000771746/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿21K

Common Area Fee (53m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿527.8983000000001

Investment Metrics

Annual ROI on Down Payment-11.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿10.7M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿3.4M

Down payment: ฿1.6M (30%)Loan: ฿3.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿317.6(Your property: +31260.8%)

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	฿14K	฿345	38m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿15K	฿345	43m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿16K	฿380	38m²	1	rent
For rent 2 bedrooms condo in Bang Na, Bangkok	฿16K	฿276	55m²	2	rent
For sale and for rent 2 bedrooms condo in Bang Na, Bangkok	฿16K	฿380	41m²	2	rent
For rent 2 bedrooms condo in Bang Na, Bangkok	฿16K	฿345	44m²	2	rent
For rent 1 bed condo in Bang Na, Bangkok	฿16K	฿380	39m²	1	rent
For sale and for rent 1 bed condo in Bang Na, Bangkok	฿16K	฿345	45m²	1	rent