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

Belicondo

, bangkok|One89 Wireless

฿259.0M฿698K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿698K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Overpriced133% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

swimming poolpoolgymfitness

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿259.0M

Days on market: 0

Mar 27, 2026Listed

฿259.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿698K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+300.1% vs district

+753.1% 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฿259.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1350606.1354170472/mo

Monthly Breakdown

Mortgage Payment-฿1.2M

Rental Income (after vacancy)+฿294K

Common Area Fee (371m² x ฿50)-฿19K

Maintenance-฿432K

Insurance + Tax-฿26K

Investment Metrics

Annual ROI on Down Payment-20.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿493.3M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿169.1M

Down payment: ฿77.7M (30%)Loan: ฿181.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿391.9(Your property: +178035.5%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
For rent 3 bedrooms apartment in Pathum Wan, Bangkok	฿94K	฿345	270m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿105K	฿380	261m²	3	rent
Somkid Gardens, Bangkok	฿110K	฿344	320m²	4	rent
Chidlom Place, Bangkok	฿120K	฿430	279m²	3	rent
Baan Ratchadamri, Bangkok	฿120K	฿449	267m²	1	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿120K	฿414	271m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿125K	฿449	265m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿125K	฿414	300m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿129K	฿483	263m²	3	rent