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

Belicondo

, bangkok|One89 Wireless

฿77.3M฿512K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿512K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Overpriced111% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

conciergegardengymsecurity and swimming pool

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿77.3M

Days on market: 0

Mar 27, 2026Listed

฿77.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿512K/m²

District avg฿149K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+242.3% vs district

+581.0% 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฿77.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-432206.59573782154/mo

Monthly Breakdown

Mortgage Payment-฿348K

Rental Income (after vacancy)+฿60K

Common Area Fee (151m² x ฿50)-฿8K

Maintenance-฿129K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment-22.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿147.7M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿50.4M

Down payment: ฿23.2M (30%)Loan: ฿54.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿116K(Your property: +342.5%)

Property	Price	Price/m²	Area	Beds	Type
Four Seasons Private Residences Bangkok - High floor for rent	฿250K	฿2K	121m²	2	rent
For sale 3 bedrooms condo in Sathon, Bangkok	฿12.3M	฿108K	114m²	3	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿13.1M	฿105K	125m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿14.1M	฿113K	125m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿14.5M	฿122K	119m²	2	sale
For sale 4 bedrooms condo in Sathon, Bangkok	฿15.0M	฿133K	113m²	4	sale
For rent and for sale 3 bedrooms condo in Sathon, Bangkok	฿15.7M	฿139K	113m²	3	sale
For sale 4 bedrooms condo in Sathon, Bangkok	฿15.7M	฿139K	113m²	4	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿16.2M	฿143K	113m²	3	sale
For rent and for sale 3 bedrooms condo in Sathon, Bangkok	฿17.2M	฿153K	113m²	3	sale