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

Belicondo

, bangkok|One89 Wireless

฿125.0M฿553K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿553K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Overpriced65% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

swimming poolpoolgymfitness

Price History

+7.9%over 6 months

Demo data

Property Timeline

TodayActive

฿125.0M

Days on market: 0

Mar 27, 2026Listed

฿125.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿553K/m²

District avg฿174K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+217.4% vs district

+623.3% 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฿125.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-502972.55749640637/mo

Monthly Breakdown

Mortgage Payment-฿564K

Rental Income (after vacancy)+฿293K

Common Area Fee (226m² x ฿50)-฿11K

Maintenance-฿208K

Insurance + Tax-฿13K

Investment Metrics

Annual ROI on Down Payment-16.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿238.8M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿81.6M

Down payment: ฿37.5M (30%)Loan: ฿87.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿355.2(Your property: +155614.2%)

Property	Price	Price/m²	Area	Beds	Type
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Karolyn Court, Bangkok	฿50K	฿301	166m²	2	rent
La Maison Ruamrudee, Bangkok	฿60K	฿364	165m²	3	rent
La Maison Ruamrudee, Bangkok	฿60K	฿364	165m²	2	rent
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
Navin Court, Bangkok	฿65K	฿359	181m²	3	rent
Langsuan Ville, Bangkok	฿70K	฿438	160m²	2	rent
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
Parkview Mansion Home, Bangkok	฿75K	฿452	166m²	2	rent
L8 Residence, Bangkok	฿75K	฿429	175m²	3	rent