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

Belicondo

, bangkok|Modiz Sukhumvit 50

฿8.1M฿224K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿224K/m²

District avg (2BR Condos)฿158K/m²

This property

Below avgAt avgAbove avg

Overpriced41% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

swimming poolpoolgymfitness

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿8.1M

Days on market: 0

Mar 27, 2026Listed

฿8.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿224K/m²

District avg฿8K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+2740.9% vs district

+210.1% 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฿8.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿61K/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿114K

Common Area Fee (36.02m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿806.25

Investment Metrics

Annual ROI on Down Payment30.5%

Break-even Period3.3 years

Total Cost (25yr)฿15.7M

Total Rental Income (25yr)฿34.1M

Total Interest Paid฿5.3M

Down payment: ฿2.4M (30%)Loan: ฿5.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿532.6(Your property: +41864.0%)

Property	Price	Price/m²	Area	Beds	Type
D 25 Thonglor	฿16K	฿444	36m²	1	rent
Quintara Phume Sukhumvit 39	฿16K	฿516	31m²	1	rent
Noble Solo	฿17K	฿500	34m²	1	rent
Le Cote Thonglor 8	฿18K	฿581	31m²	1	rent
UR thonglor soi 13	฿18K	฿514	35m²	-	rent
Bless Residence	฿18K	฿569	32m²	1	rent
Ceil by Sansiri	฿19K	฿559	34m²	1	rent
Ivy Thonglor	฿20K	฿500	40m²	1	rent
The ACE Ekamai	฿20K	฿476	42m²	1	rent
C Ekkamai	฿20K	฿667	30m²	1	rent