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

Belicondo

, bangkok|One89 Wireless Verified across 2 data sources

฿70.0M฿464K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿464K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Overpriced55% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

swimming poolpoolgymfitness

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿70.0M

Days on market: 0

Mar 27, 2026Listed

฿70.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿464K/m²

District avg฿174K/m²

City avg฿78K/m²

-50% belowMarket avg+50% above

OVERPRICED+166.0% vs district

+494.0% 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฿70.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-153999.85125781663/mo

Monthly Breakdown

Mortgage Payment-฿316K

Rental Income (after vacancy)+฿293K

Common Area Fee (151m² x ฿50)-฿8K

Maintenance-฿117K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-8.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿134.1M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿45.7M

Down payment: ฿21.0M (30%)Loan: ฿49.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿328.3(Your property: +141105.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale
Nagara Mansion, Bangkok	฿40K	฿267	150m²	2	rent
Witthayu Court, Bangkok	฿45K	฿333	135m²	2	rent
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
The Royal Place 1, Bangkok	฿45K	฿308	146m²	2	rent
Langsuan Ville, Bangkok	฿45K	฿409	110m²	1	rent
Baan Ploenchit, Bangkok	฿46K	฿383	120m²	3	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿47K	฿345	130m²	2	sale
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿47K	฿311	146m²	2	rent
The Rajdamri	฿48K	฿386	123m²	2	rent