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

Belicondo

, bangkok|Issara Collection Sathorn

฿22.0M฿201K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿201K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 2BR Condos in

Kamar Tidur

109 m²

m²

Proyek: Issara Collection Sathorn

Selesai: 2017

Fasilitas

parkingconciergegardengym

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿22.0M

Days on market: 0

Mar 27, 2026Listed

฿22.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿201K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+34.8% vs district

+177.7% 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฿22.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-83009.20466882666/mo

Monthly Breakdown

Mortgage Payment-฿99K

Rental Income (after vacancy)+฿60K

Common Area Fee (109m² x ฿50)-฿5K

Maintenance-฿37K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-15.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿43.0M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿14.3M

Down payment: ฿6.6M (30%)Loan: ฿15.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿82K(Your property: +144.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿552	88m²	2	rent
Four Seasons Private Residences Bangkok - High floor for rent	฿250K	฿2K	121m²	2	rent
For sale 2 bedrooms condo in Sathon, Bangkok	฿8.6M	฿101K	85m²	2	sale
1-BR Condo at Sathorn Gardens near MRT Si Lom	฿9.0M	฿102K	88m²	1	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿10.3M	฿123K	84m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿10.5M	฿117K	90m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿12.0M	฿141K	85m²	2	sale
Sathorn Garden: for Sale	฿12.0M	฿128K	94m²	2	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿12.3M	฿108K	114m²	3	sale