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

Belicondo

, bangkok|One89 Wireless

฿402.0M฿778K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿778K/m²

District avg (1BR Condos)฿283K/m²

This property

Below avgAt avgAbove avg

Overpriced175% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

swimming poolpoolgymfitness

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿402.0M

Days on market: 0

Mar 26, 2026Listed

฿402.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿778K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+484.9% vs district

+550.6% 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฿402.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2224781.537451124/mo

Monthly Breakdown

Mortgage Payment-฿1.8M

Rental Income (after vacancy)+฿324K

Common Area Fee (517m² x ฿50)-฿26K

Maintenance-฿670K

Insurance + Tax-฿40K

Investment Metrics

Annual ROI on Down Payment-22.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿764.7M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿262.5M

Down payment: ฿120.6M (30%)Loan: ฿281.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿511.8(Your property: +151827.1%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
Ploenruedee Residence, Bangkok	฿160K	฿395	405m²	4	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent
Athenee Residence, Bangkok	฿200K	฿505	396m²	5	rent
Urbana Langsuan, Bangkok	฿220K	฿579	380m²	4	rent
Royal Residence Park, Bangkok	฿250K	฿649	385m²	1	rent
Royal Residence Park, Bangkok	฿250K	฿649	385m²	1	rent
Royal Residence Park, Bangkok	฿250K	฿649	385m²	4	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿265K	฿587	436m²	4	rent