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

Belicondo

, bangkok|Nusa State Tower Condominium

฿21.8M฿125K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿125K/m²

District avg (2BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Great Deal36% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nusa State Tower Condominium

Selesai: 2000

Fasilitas

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿21.8M

Days on market: 0

Mar 27, 2026Listed

฿21.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿125K/m²

District avg฿30K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+321.6% vs district

+76.0% 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฿21.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-77566.95701908946/mo

Monthly Breakdown

Mortgage Payment-฿98K

Rental Income (after vacancy)+฿68K

Common Area Fee (174m² x ฿50)-฿9K

Maintenance-฿36K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-14.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿43.7M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿14.2M

Down payment: ฿6.5M (30%)Loan: ฿15.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿323.5(Your property: +38644.7%)

Property	Price	Price/m²	Area	Beds	Type
Diamond Tower, Bangkok	฿45K	฿352	128m²	2	rent
State Tower, Bangkok	฿45K	฿346	130m²	2	rent
Diamond Tower, Bangkok	฿45K	฿313	144m²	2	rent
For rent 3 bedrooms condo in Bang Rak, Bangkok	฿47K	฿345	125m²	3	sale
For rent 2 bedrooms condo in Bang Rak, Bangkok	฿49K	฿311	149m²	2	rent
SLD Condo, Bangkok	฿50K	฿278	180m²	3	rent
SLD Condo, Bangkok	฿50K	฿230	217m²	3	rent
SLD Condo, Bangkok	฿50K	฿286	175m²	3	rent
Silom Grand Terrace, Bangkok	฿50K	฿394	127m²	2	rent
For rent 2 bedrooms condo in Bang Rak, Bangkok	฿52K	฿380	127m²	2	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

The Room Charoenkrung 30

฿30K

1 56m²