ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|Tait Sathorn 12
฿15.2M฿293K/m²
47
Price Analysis
This property฿293K/m²
District avg (1BR Condos)฿215K/m²
This property
Below avgAt avgAbove avg
Overpriced36% above market
Significantly above market for 1BR Condos in
1
Kamar Tidur
1
Kamar Mandi
Proyek: Tait Sathorn 12
Selesai: 2023
Fasilitas
parkingchildren areaconciergegarden
Price History
-99.5%over 7 months
Property Timeline
TodayActive
฿15.2M
Days on market: 0
Mar 26, 2026Listed
฿15.2M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿15.2M
Days on market: 0
Mar 26, 2026Price Reduced ▼
฿83K → ฿83K (-99.5%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿83K → ฿83K (-99.5%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿83K → ฿83K (-99.5%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿83K → ฿83K (-99.5%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿83K → ฿83K (-99.5%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿15.2M → ฿83K (-99.5%)
Source: Market Data
Mar 26, 2026Listed
฿15.2M
Source: Market Data
Location & Nearby Schools
PropertySchools
Price Analysis
This property฿293K/m²
District avg฿165K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
OVERPRICED+77.7% vs district
+145.2% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿15.2M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
฿-44410.01512167543/mo
Monthly Breakdown
Mortgage Payment-฿69K
Rental Income (after vacancy)+฿54K
Common Area Fee (52m² x ฿50)-฿3K
Maintenance-฿25K
Insurance + Tax-฿2K
Investment Metrics
Annual ROI on Down Payment-11.7%
Break-even PeriodN/A (negative cash flow)
Total Cost (25yr)฿29.5M
Total Rental Income (25yr)฿16.1M
Total Interest Paid฿10.0M
Down payment: ฿4.6M (30%)Loan: ฿10.7M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿428.6(Your property: +68264.2%)
| Property | Price | Price/m² | Area | Beds | Type |
|---|---|---|---|---|---|
| For rent 1 bed condo in Sathon, Bangkok | ฿15K | ฿207 | 65m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿15K | ฿207 | 65m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿21K | ฿345 | 60m² | 1 | rent |
| For rent studio condo in Sathon, Bangkok | ฿21K | ฿518 | 40m² | - | rent |
| For rent studio condo in Sathon, Bangkok | ฿21K | ฿518 | 40m² | - | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿21K | ฿345 | 60m² | 1 | rent |
| 1-BR Condo at Centric Sathorn-St. Louis near BTS Saint Louis | ฿22K | ฿478 | 46m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿23K | ฿518 | 45m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿23K | ฿518 | 45m² | 1 | rent |
| 1-BR Condo at Nara 9 By Eastern Star near BTS Chong Nonsi | ฿24K | ฿632 | 38m² | 1 | rent |
This is market data from public sources. No agent contact is available for this listing.
Interested in properties like this?
Browse our verified listingsSekolah Terdekat
NIST International School
IB
฿700K – ฿1.1M/yr
4.7
