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

Belicondo

, bangkok|Pause Sukhumvit 103 Verified across 3 data sources

฿2.0M฿95K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿95K/m²

District avg (1BR Condos)฿100K/m²

This property

Below avgAt avgAbove avg

Good Value6% below market

Below market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Pause Sukhumvit 103

Selesai: 2016

Fasilitas

parkingconciergegymjacuzzi

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿2.0M

Days on market: 0

Mar 27, 2026Listed

฿2.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿95K/m²

District avg฿55K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+72.6% vs district

+30.2% 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฿2.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿9K

Rental Income (after vacancy)+฿21K

Common Area Fee (21m² x ฿50)-฿1K

Maintenance-฿3K

Insurance + Tax-฿198.61649999999997

Investment Metrics

Annual ROI on Down Payment14.4%

Break-even Period7.0 years

Total Cost (25yr)฿4.1M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿1.3M

Down payment: ฿596K (30%)Loan: ฿1.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿369.4(Your property: +25499.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿7K	฿311	22m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿8K	฿345	22m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿345	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿414	22m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿380	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿345	27m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿380	26m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿10K	฿380	27m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿10K	฿380	27m²	1	rent