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

Belicondo

, bangkok|One Bangkok

฿63.0M฿450K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿450K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Overpriced57% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One Bangkok

Selesai: 2025

Fasilitas

swimming poolpoolgymfitness

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿63.0M

Days on market: 0

Mar 27, 2026Listed

฿63.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿450K/m²

District avg฿174K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+158.2% vs district

+507.9% 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฿63.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-109512.41591835977/mo

Monthly Breakdown

Mortgage Payment-฿284K

Rental Income (after vacancy)+฿293K

Common Area Fee (140m² x ฿50)-฿7K

Maintenance-฿105K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-7.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿120.7M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿41.1M

Down payment: ฿18.9M (30%)Loan: ฿44.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿337.4(Your property: +133272.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Pathum Wan, Bangkok	฿29K	฿276	98m²	1	rent
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Urbana Langsuan, Bangkok	฿40K	฿396	101m²	2	rent
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿42K	฿414	100m²	3	sale
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Witthayu Court, Bangkok	฿45K	฿333	135m²	2	rent
Baan Ploenchit, Bangkok	฿45K	฿450	100m²	2	rent