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

Belicondo

, bangkok|Pause Sukhumvit 103

฿2.3M฿88K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿88K/m²

District avg (1BR Condos)฿100K/m²

This property

Below avgAt avgAbove avg

Good Value12% below market

Below market average for 1BR Condos in

Kamar Tidur

26 m²

m²

Proyek: Pause Sukhumvit 103

Selesai: 2016

Fasilitas

parkingconciergegymjacuzzi

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿2.3M

Days on market: 0

Mar 27, 2026Listed

฿2.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿88K/m²

District avg฿55K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+60.7% vs district

+18.2% 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฿2.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿5K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿21K

Common Area Fee (26m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿228.9317

Investment Metrics

Annual ROI on Down Payment8.7%

Break-even Period11.5 years

Total Cost (25yr)฿4.7M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿1.5M

Down payment: ฿687K (30%)Loan: ฿1.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿318.2(Your property: +27569.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
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
เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข	฿9K	฿283	30m²	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	฿276	32m²	-	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