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

Belicondo

, bangkok|IKON Sukhumvit 77 Verified across 2 data sources

฿5.1M฿114K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿114K/m²

District avg (2BR Condos)฿155K/m²

This property

Below avgAt avgAbove avg

Great Deal27% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: IKON Sukhumvit 77

Selesai: 2021

Fasilitas

parkingconciergegardengym

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿5.1M

Days on market: 0

Mar 27, 2026Listed

฿5.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿114K/m²

District avg฿63K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+81.1% vs district

+56.0% 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฿5.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿22K/mo

Monthly Breakdown

Mortgage Payment-฿23K

Rental Income (after vacancy)+฿56K

Common Area Fee (45m² x ฿50)-฿2K

Maintenance-฿9K

Insurance + Tax-฿511.17269999999996

Investment Metrics

Annual ROI on Down Payment17.0%

Break-even Period5.9 years

Total Cost (25yr)฿10.3M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿3.3M

Down payment: ฿1.5M (30%)Loan: ฿3.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿292(Your property: +38795.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿276	33m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿207	46m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	32m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿11K	฿345	33m²	1	rent
For rent 1 bed apartment in Suan Luang, Bangkok	฿13K	฿242	48m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿345	38m²	1	rent
A Space Sukhumvit 77	฿14K	฿400	35m²	1	rent
For rent 2 bedrooms apartment in Suan Luang, Bangkok	฿15K	฿276	48m²	2	rent