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

Belicondo

, bangkok|Sithakarn Condominium Verified across 3 data sources

฿28.9M฿118K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿118K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Great Deal61% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Sithakarn Condominium

Selesai: 1982

Fasilitas

parkingsecurityliftcctv

Price History

+8.6%over 6 months

Demo data

Property Timeline

TodayActive

฿28.9M

Days on market: 0

Mar 27, 2026Listed

฿28.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿118K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-32.4% vs district

+44.1% 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฿28.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿100K/mo

Monthly Breakdown

Mortgage Payment-฿130K

Rental Income (after vacancy)+฿294K

Common Area Fee (245m² x ฿50)-฿12K

Maintenance-฿48K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment13.8%

Break-even Period7.2 years

Total Cost (25yr)฿58.1M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿18.9M

Down payment: ฿8.7M (30%)Loan: ฿20.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿384.1(Your property: +30610.5%)

Property	Price	Price/m²	Area	Beds	Type
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
Navin Court, Bangkok	฿65K	฿359	181m²	3	rent
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
L8 Residence, Bangkok	฿75K	฿429	175m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
Regent Royal Place 2, Bangkok	฿80K	฿449	178m²	3	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿84K	฿311	246m²	4	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent
The Address Chidlom, Bangkok	฿85K	฿462	184m²	3	rent