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

Belicondo

, bangkok|Issara Collection Sathorn

฿51.7M฿209K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿209K/m²

District avg (3BR Condos)฿252K/m²

This property

Below avgAt avgAbove avg

Great Deal17% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Issara Collection Sathorn

Selesai: 2017

Fasilitas

parkingconciergegardengym

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿51.7M

Days on market: 0

Mar 27, 2026Listed

฿51.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿209K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+39.6% vs district

+186.4% 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฿51.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-276958.8313368277/mo

Monthly Breakdown

Mortgage Payment-฿233K

Rental Income (after vacancy)+฿60K

Common Area Fee (248m² x ฿50)-฿12K

Maintenance-฿86K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-21.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿101.2M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿33.8M

Down payment: ฿15.5M (30%)Loan: ฿36.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿79K(Your property: +164.8%)

Property	Price	Price/m²	Area	Beds	Type
Condo for Rent Sathorn Area 3 bedroom Narathorn Place	฿100K	฿400	250m²	3	rent
For rent and for sale 4 bedrooms condo in Sathon, Bangkok	฿149K	฿449	318m²	4	sale
Condo for rent at Four Seasons Private Residences, 3 bedrooms 3 bathrooms, Fully furnished.	฿300K	฿1K	215m²	3	rent
For sale 2 bedrooms condo in Sathon, Bangkok	฿18.8M	฿105K	180m²	2	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿19.3M	฿105K	184m²	3	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿22.5M	฿120K	188m²	3	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿27.2M	฿111K	244m²	3	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿28.2M	฿113K	250m²	3	sale
For rent and for sale 3 bedrooms condo in Sathon, Bangkok	฿29.8M	฿98K	304m²	3	sale
For sale 4 bedrooms condo in Sathon, Bangkok	฿31.3M	฿135K	232m²	4	sale