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

Belicondo

, bangkok|One89 Wireless Verified across 2 data sources

฿105.8M฿755K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿755K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced555% above market

Significantly above market for Condos in

140 m²

m²

—

Lantai

Proyek: One89 Wireless

Selesai: 2024

Fasilitas

security

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿105.8M

Days on market: 0

Mar 27, 2026Listed

฿105.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿755K/m²

District avg฿59K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+1178.9% vs district

+927.9% 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฿105.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-502127.0304876268/mo

Monthly Breakdown

Mortgage Payment-฿477K

Rental Income (after vacancy)+฿169K

Common Area Fee (140m² x ฿50)-฿7K

Maintenance-฿176K

Insurance + Tax-฿11K

Investment Metrics

Annual ROI on Down Payment-19.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿201.2M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿69.1M

Down payment: ฿31.7M (30%)Loan: ฿74.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿214.5(Your property: +352047.8%)

Property	Price	Price/m²	Area	Beds	Type
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Panya Resort Condominium, Chon Buri (Pattaya)	฿18K	฿132	136m²	2	rent
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Rama Harbour View, Chon Buri (Pattaya)	฿25K	฿227	110m²	2	rent
Eastern Tower, Chon Buri (Pattaya)	฿25K	฿245	102m²	2	rent
Sriracha Bay View, Chon Buri (Pattaya)	฿25K	฿250	100m²	2	rent
Nordic Residence, Chon Buri (Pattaya)	฿28K	฿230	122m²	2	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿201	139m²	1	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿272	103m²	2	rent
Nordic Dream Paradise, Chon Buri (Pattaya)	฿28K	฿272	103m²	2	rent