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

Belicondo

, bangkok|Rhythm Sathorn - Narathiwas

฿6.8M฿146K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿146K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿6.8M

Days on market: 0

Mar 27, 2026Listed

฿6.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿146K/m²

District avg฿149K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

FAIR PRICE-2.1% vs district

+96.7% 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฿6.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿15K/mo

Monthly Breakdown

Mortgage Payment-฿31K

Rental Income (after vacancy)+฿60K

Common Area Fee (46.5m² x ฿50)-฿2K

Maintenance-฿11K

Insurance + Tax-฿680

Investment Metrics

Annual ROI on Down Payment9.0%

Break-even Period11.2 years

Total Cost (25yr)฿13.5M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿4.4M

Down payment: ฿2.0M (30%)Loan: ฿4.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿45K(Your property: +227.2%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at The Seed Mingle Sathorn-Suanplu near BTS Sala Daeng	฿21K	฿500	42m²	1	rent
1-BR Condo at Rhythm Sathorn near BTS Saphan Taksin	฿22K	฿629	35m²	1	rent
1-BR Condo at Centric Sathorn-St. Louis near BTS Saint Louis	฿22K	฿478	46m²	1	rent
1-BR Condo at Nara 9 By Eastern Star near BTS Chong Nonsi	฿24K	฿632	38m²	1	rent
1-BR Condo at Knightsbridge Prime Sathorn near BTS Saint Louis	฿28K	฿757	37m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿40K	฿656	59m²	1	rent
For sale 1 bed condo in Sathon, Bangkok	฿3.2M	฿80K	40m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿4.5M	฿110K	41m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿4.7M	฿134K	35m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿4.7M	฿118K	40m²	1	sale