ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|One89 Wireless
฿179.4M฿794K/m²
47
Price Analysis
This property฿794K/m²
District avg (3BR Condos)฿249K/m²
This property
Below avgAt avgAbove avg
Overpriced219% above market
Significantly above market for 3BR Condos in
3
Kamar Tidur
3
Kamar Mandi
Proyek: One89 Wireless
Selesai: 2024
Fasilitas
conciergegardengymsecurity and swimming pool
Price History
-99.4%over 9 months
Property Timeline
TodayActive
฿179.4M
Days on market: 0
Mar 26, 2026Listed
฿179.4M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿179.4M
Days on market: 0
Mar 26, 2026Price Reduced ▼
฿1.0M → ฿1.0M (-99.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿132.3M → ฿1.0M (-99.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿132.3M → ฿132.3M (-26.3%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿1.0M → ฿132.3M (-26.3%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿1.0M → ฿1.0M (-99.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿132.3M → ฿1.0M (-99.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿132.3M → ฿132.3M (-26.3%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿179.4M → ฿132.3M (-26.3%)
Source: Market Data
Mar 26, 2026Listed
฿179.4M
Source: Market Data
Location & Nearby Schools
Property
Price Analysis
This property฿794K/m²
District avg฿165K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
OVERPRICED+381.4% vs district
+564.0% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿179.4M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
฿-1083248.8398407036/mo
Monthly Breakdown
Mortgage Payment-฿809K
Rental Income (after vacancy)+฿54K
Common Area Fee (226m² x ฿50)-฿11K
Maintenance-฿299K
Insurance + Tax-฿18K
Investment Metrics
Annual ROI on Down Payment-24.2%
Break-even PeriodN/A (negative cash flow)
Total Cost (25yr)฿341.1M
Total Rental Income (25yr)฿16.1M
Total Interest Paid฿117.1M
Down payment: ฿53.8M (30%)Loan: ฿125.5M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿362.6(Your property: +218764.9%)
| Property | Price | Price/m² | Area | Beds | Type |
|---|---|---|---|---|---|
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿63K | ฿345 | 175m² | 2 | rent |
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿63K | ฿345 | 175m² | 2 | rent |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿69K | ฿380 | 175m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿69K | ฿380 | 175m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿69K | ฿311 | 220m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿69K | ฿311 | 220m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿74K | ฿449 | 160m² | 3 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿74K | ฿449 | 160m² | 3 | sale |
| For rent 4 bedrooms condo in Sathon, Bangkok | ฿79K | ฿311 | 250m² | 4 | sale |
| For rent 3 bedrooms condo in Sathon, Bangkok | ฿79K | ฿345 | 215m² | 3 | rent |
This is market data from public sources. No agent contact is available for this listing.
Interested in properties like this?
Browse our verified listingsSekolah Terdekat
NIST International School
IB
฿700K – ฿1.1M/yr
4.7
