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

Belicondo

, bangkok|Supalai Place

฿18.2M฿128K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿128K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Fasilitas

poolgymfitnessparking

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿18.2M

Days on market: 0

Mar 27, 2026Listed

฿18.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿128K/m²

District avg฿126K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

FAIR PRICE+1.9% vs district

+75.3% 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฿18.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-53424.65305897751/mo

Monthly Breakdown

Mortgage Payment-฿82K

Rental Income (after vacancy)+฿68K

Common Area Fee (142m² x ฿50)-฿7K

Maintenance-฿30K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-11.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿36.4M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿11.9M

Down payment: ฿5.5M (30%)Loan: ฿12.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿493.8(Your property: +25872.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
2-BR Condo at The Waterford Park Sukhumvit 53 Condominium near BTS Thong Lor	฿45K	฿298	151m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿52K	฿483	107m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿63K	฿449	130m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿63K	฿552	115m²	2	sale
3-BR Condo at Liberty Park 2 near ARL Makkasan	฿70K	฿588	119m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
For rent 2 bedrooms serviced apartment in Watthana, Bangkok	฿77K	฿656	115m²	2	rent
2-BR Condo at Baan Ananda Condo Sukhumvit 61 near BTS Thong Lor	฿80K	฿533	150m²	2	rent
nice 2 bed for rent at aequa	฿82K	฿695	118m²	2	rent