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

Belicondo

, bangkok|Pause Sukhumvit 103 Verified across 2 data sources

฿4.6M฿112K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿112K/m²

District avg (2BR Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Slightly Above13% above market

Above market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Pause Sukhumvit 103

Selesai: 2016

Fasilitas

parkingconciergegymjacuzzi

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿4.6M

Days on market: 0

Mar 27, 2026Listed

฿4.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿112K/m²

District avg฿55K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

OVERPRICED+103.8% vs district

+40.9% 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฿4.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10327.967882207184/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿21K

Common Area Fee (41m² x ฿50)-฿2K

Maintenance-฿8K

Insurance + Tax-฿459.9506

Investment Metrics

Annual ROI on Down Payment-9.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿9.3M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿258.9(Your property: +43221.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿8K	฿173	45m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿242	35m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿207	41m²	1	rent
For rent and for sale 1 bed condo in Bang Na, Bangkok	฿10K	฿276	34m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿311	29m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿10K	฿345	29m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿11K	฿345	31m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿13K	฿345	34m²	1	rent