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

Belicondo

, bangkok|One89 Wireless

฿145.0M฿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

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿145.0M

Days on market: 0

Mar 27, 2026Listed

฿145.0M

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฿79K/m²

-50% belowMarket avg+50% above

OVERPRICED+217.5% vs district

+603.4% 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฿145.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-630165.4561927079/mo

Monthly Breakdown

Mortgage Payment-฿654K

Rental Income (after vacancy)+฿293K

Common Area Fee (262m² x ฿50)-฿13K

Maintenance-฿242K

Insurance + Tax-฿15K

Investment Metrics

Annual ROI on Down Payment-17.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿277.0M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿94.7M

Down payment: ฿43.5M (30%)Loan: ฿101.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿373.7(Your property: +147996.1%)

Property	Price	Price/m²	Area	Beds	Type
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿84K	฿311	246m²	4	rent
Langsuan Ville, Bangkok	฿85K	฿351	242m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿89K	฿380	220m²	2	sale
Chamchuri Square Residence, Bangkok	฿90K	฿402	224m²	1	rent