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

Belicondo

, bangkok|Nusasiri Grand

฿15.6M฿126K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿126K/m²

District avg (2BR Condos)฿221K/m²

This property

Below avgAt avgAbove avg

Great Deal43% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Nusasiri Grand

Selesai: 2007

Fasilitas

parkingconciergegymjacuzzi

Price History

+7.0%over 6 months

Demo data

Property Timeline

TodayActive

฿15.6M

Days on market: 0

Mar 27, 2026Listed

฿15.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿126K/m²

District avg฿83K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

OVERPRICED+51.6% vs district

+76.3% 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฿15.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿22K/mo

Monthly Breakdown

Mortgage Payment-฿70K

Rental Income (after vacancy)+฿126K

Common Area Fee (124m² x ฿50)-฿6K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment5.7%

Break-even Period17.6 years

Total Cost (25yr)฿31.2M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿10.2M

Down payment: ฿4.7M (30%)Loan: ฿10.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿304.1(Your property: +41195.6%)

Property	Price	Price/m²	Area	Beds	Type
Condominium 97.7 sq.m. LIBERTY PLAZA Thonglor, Sukhumvit Soi 55 (Thonglor), Thonglor Road, Sukhumvit Road, Petchburi Road, Khlong Toei District, Bangk	฿18K	฿184	97.7m²	-	rent
Lovely Place for Rent - 2 beds - 110.00 sqm - 25000 THB	฿25K	฿227	110m²	2	rent
Lovely Place for Rent - 2 beds - 120.00 sqm - 28000 THB	฿28K	฿233	120m²	2	rent
Sukhumvit Park	฿35K	฿376	93m²	3	rent
Crystal Garden	฿35K	฿269	130m²	2	rent
Siri On 8	฿38K	฿432	88m²	2	rent
La Maison Sukhumvit 22	฿38K	฿292	130m²	2	rent
Newton Tower	฿39K	฿295	132m²	2	rent
Baan Siri Sukhumvit 10	฿40K	฿408	98m²	2	rent
Condo for Rent - 2 beds - 123 sqm - 40000 THB	฿40K	฿325	123m²	2	rent