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

Belicondo

, bangkok|Pause Sukhumvit 103

฿2.8M฿132K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿132K/m²

District avg (Condos)฿99K/m²

This property

Below avgAt avgAbove avg

Overpriced33% above market

Significantly above market for Condos in

21 m²

m²

1/undefined

Lantai

Proyek: Pause Sukhumvit 103

Selesai: 2016

Fasilitas

parkingconciergegymjacuzzi

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿2.8M

Days on market: 0

Mar 27, 2026Listed

฿2.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿132K/m²

District avg฿55K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+140.8% vs district

+74.6% 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฿2.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿2K/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿21K

Common Area Fee (21m² x ฿50)-฿1K

Maintenance-฿5K

Insurance + Tax-฿277.01779999999997

Investment Metrics

Annual ROI on Down Payment3.2%

Break-even Period31.3 years

Total Cost (25yr)฿5.5M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿1.8M

Down payment: ฿831K (30%)Loan: ฿1.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿369.4(Your property: +35604.9%)

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