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

Belicondo

, bangkok|Saladaeng Residences

฿15.8M฿170K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿170K/m²

District avg (2BR Condos)฿196K/m²

This property

Below avgAt avgAbove avg

Good Value13% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

Swimming poolGymSecurity

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿15.8M

Days on market: 0

Mar 27, 2026Listed

฿15.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿170K/m²

District avg฿30K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+472.6% vs district

+132.6% 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฿15.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35772.5982398443/mo

Monthly Breakdown

Mortgage Payment-฿71K

Rental Income (after vacancy)+฿68K

Common Area Fee (92.81m² x ฿50)-฿5K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-9.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿31.1M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿10.3M

Down payment: ฿4.7M (30%)Loan: ฿11.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿369.6(Your property: +45960.6%)

Property	Price	Price/m²	Area	Beds	Type
State Tower, Bangkok	฿20K	฿294	68m²	1	rent
State Tower, Bangkok	฿24K	฿270	89m²	1	rent
State Tower, Bangkok	฿25K	฿368	68m²	1	rent
State Tower, Bangkok	฿25K	฿362	69m²	1	rent
Saladaeng Executive Condominium, Bangkok	฿26K	฿400	65m²	1	rent
Silom Suite, Bangkok	฿26K	฿371	70m²	2	rent
State Tower, Bangkok	฿27K	฿397	68m²	1	rent
Diamond Tower, Bangkok	฿28K	฿410	67m²	1	rent
State Tower, Bangkok	฿28K	฿412	68m²	1	rent
Sampoom Garden Condominium, Bangkok	฿28K	฿412	68m²	1	rent