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

Belicondo

, bangkok|Metro Sky Wutthakat

฿6.2M฿99K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿99K/m²

District avg (3BR Condos)฿100K/m²

This property

Below avgAt avgAbove avg

Fair Price1% below market

At market average for 3BR Condos in

Kamar Tidur

63 m²

m²

Proyek: Metro Sky Wutthakat

Selesai: 2020

Fasilitas

parkinggardengymjacuzzi

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿6.2M

Days on market: 0

Mar 27, 2026Listed

฿6.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿99K/m²

District avg฿68K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+45.5% vs district

+35.4% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-30299.344577195734/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿12K

Common Area Fee (63m² x ฿50)-฿3K

Maintenance-฿10K

Insurance + Tax-฿621.5555

Investment Metrics

Annual ROI on Down Payment-19.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.6M

Total Rental Income (25yr)฿3.6M

Total Interest Paid฿4.1M

Down payment: ฿1.9M (30%)Loan: ฿4.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿276.3(Your property: +35598.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Thon Buri, Bangkok	฿13K	฿242	48m²	1	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿14K	฿242	55m²	2	rent
For sale and for rent 2 bedrooms condo in Thon Buri, Bangkok	฿15K	฿276	48m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿16K	฿242	58m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿16K	฿311	50m²	2	rent
For rent 1 bed condo in Thon Buri, Bangkok	฿17K	฿345	46m²	1	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿17K	฿276	60m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿18K	฿207	75m²	2	rent
For rent 2 bedrooms condo in Thon Buri, Bangkok	฿18K	฿380	45m²	2	rent
For sale and for rent 2 bedrooms condo in Thon Buri, Bangkok	฿18K	฿242	65m²	2	rent