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

Belicondo

, bangkok|Nusasiri Grand

฿8.1M฿192K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿192K/m²

District avg (1BR Condos)฿209K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nusasiri Grand

Selesai: 2007

Fasilitas

parkingconciergegymjacuzzi

Price History

+8.3%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฿192K/m²

District avg฿83K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+132.2% vs district

+173.1% 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

+฿73K/mo

Monthly Breakdown

Mortgage Payment-฿36K

Rental Income (after vacancy)+฿126K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿808.0521

Investment Metrics

Annual ROI on Down Payment36.2%

Break-even Period2.8 years

Total Cost (25yr)฿15.8M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿5.3M

Down payment: ฿2.4M (30%)Loan: ฿5.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿554.8(Your property: +34574.1%)

Property	Price	Price/m²	Area	Beds	Type
Saranjai Mansion	฿12K	฿343	35m²	-	rent
Quintara Treehaus Sukhumvit 42, Bangkok	฿19K	฿578	32m²	1	rent
XVI The Sixteenth Condominium	฿19K	฿442	43m²	1	rent
Charming Resident Sukhumvit 22	฿19K	฿452	42m²	-	rent
Life Rama 4 - Asoke	฿20K	฿667	30m²	1	rent
1-BR Condo at Tree Condo Sukhumvit 50 near BTS On Nut	฿20K	฿476	42m²	1	rent
Le Cote Sukhumvit 14	฿22K	฿579	38m²	1	rent
Venio Sukhumvit 10	฿22K	฿647	34m²	1	rent
Focus at Ploenchit	฿22K	฿667	33m²	1	rent
1-BR Condo at The Lumpini 24 near BTS Phrom Phong	฿22K	฿697	31.56m²	1	rent