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

Belicondo

, bangkok|Metro Sky Wutthakat

฿4.1M฿106K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿106K/m²

District avg (2BR Condos)฿97K/m²

This property

Below avgAt avgAbove avg

Slightly Above9% above market

Above market average for 2BR Condos in

Kamar Tidur

39 m²

m²

Proyek: Metro Sky Wutthakat

Selesai: 2020

Fasilitas

parkinggardengymjacuzzi

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿4.1M

Days on market: 0

Mar 27, 2026Listed

฿4.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿106K/m²

District avg฿68K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+56.4% vs district

+48.6% 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฿4.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-16051.194190225413/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿12K

Common Area Fee (39m² x ฿50)-฿2K

Maintenance-฿7K

Insurance + Tax-฿413.6757

Investment Metrics

Annual ROI on Down Payment-15.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.4M

Total Rental Income (25yr)฿3.6M

Total Interest Paid฿2.7M

Down payment: ฿1.2M (30%)Loan: ฿2.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿279.6(Your property: +37830.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Thon Buri, Bangkok	฿8K	฿173	41m²	1	rent
For rent studio condo in Thon Buri, Bangkok	฿9K	฿242	35m²	-	rent
For rent studio condo in Thon Buri, Bangkok	฿9K	฿276	30m²	-	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿276	33m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿276	35m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿311	31m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿345	30m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿345	30m²	1	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿10K	฿276	37m²	1	rent
For rent studio condo in Thon Buri, Bangkok	฿10K	฿276	34m²	-	rent