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

Belicondo

, bangkok|Nusa State Tower Condominium

฿35.0M฿101K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿101K/m²

District avg (3BR Condos)฿198K/m²

This property

Below avgAt avgAbove avg

Great Deal49% below market

Significantly below market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nusa State Tower Condominium

Selesai: 2000

Fasilitas

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿35.0M

Days on market: 0

Mar 27, 2026Listed

฿35.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿101K/m²

District avg฿30K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+239.2% vs district

+41.2% 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฿35.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-168965.22657292482/mo

Monthly Breakdown

Mortgage Payment-฿158K

Rental Income (after vacancy)+฿68K

Common Area Fee (347m² x ฿50)-฿17K

Maintenance-฿58K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-19.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿71.1M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿22.9M

Down payment: ฿10.5M (30%)Loan: ฿24.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿447.2(Your property: +22450.1%)

Property	Price	Price/m²	Area	Beds	Type
High-end Low Rise, Bangkok	฿110K	฿407	270m²	3	rent
The Infinity, Bangkok	฿119K	฿441	270m²	3	rent
Silom Soi3, Bangkok	฿120K	฿400	300m²	5	rent
Sathorn Gallery Residences, Bangkok	฿120K	฿444	270m²	4	rent
Sathorn Gallery Residences, Bangkok	฿120K	฿444	270m²	4	rent
State Tower, Bangkok	฿120K	฿449	267m²	2	rent
State Tower, Bangkok	฿120K	฿449	267m²	2	rent
For rent 2 bedrooms condo in Bang Rak, Bangkok	฿125K	฿449	267m²	2	rent
Sathorn Gallery Residences, Bangkok	฿130K	฿481	270m²	4	rent
Diamond Tower, Bangkok	฿130K	฿508	256m²	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