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

Belicondo

, bangkok|Nusasiri Grand

฿22.9M฿147K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿147K/m²

District avg (3BR Condos)฿233K/m²

This property

Below avgAt avgAbove avg

Great Deal37% below market

Significantly below market for 3BR 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

฿22.9M

Days on market: 0

Mar 27, 2026Listed

฿22.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿147K/m²

District avg฿83K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+78.0% vs district

+106.1% 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฿22.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-25137.132622790254/mo

Monthly Breakdown

Mortgage Payment-฿103K

Rental Income (after vacancy)+฿126K

Common Area Fee (155m² x ฿50)-฿8K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-4.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿45.4M

Total Rental Income (25yr)฿37.8M

Total Interest Paid฿14.9M

Down payment: ฿6.9M (30%)Loan: ฿16.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿274.9(Your property: +53526.4%)

Property	Price	Price/m²	Area	Beds	Type
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
Crystal Garden	฿35K	฿269	130m²	2	rent
Siam Penthouse 1	฿38K	฿222	171m²	3	rent
La Maison Sukhumvit 22	฿38K	฿292	130m²	2	rent
Newton Tower	฿39K	฿295	132m²	2	rent
Crystal Garden	฿40K	฿364	110m²	2	rent
Lovely Place for Rent - 2 beds - 190.00 sqm - 40000 THB	฿40K	฿211	190m²	2	rent
Condo for Rent - 2 beds - 123 sqm - 40000 THB	฿40K	฿325	123m²	2	rent
Condo for Rent - 2 beds - 135 sqm - 42000 THB	฿42K	฿311	135m²	2	rent