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

Belicondo

, bangkok|Tait Sathorn 12

฿15.1M฿289K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿289K/m²

District avg (1BR Condos)฿224K/m²

This property

Below avgAt avgAbove avg

Overpriced29% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿15.1M

Days on market: 0

Mar 27, 2026Listed

฿15.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿289K/m²

District avg฿149K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+93.7% vs district

+300.8% 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฿15.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-36853.99764002219/mo

Monthly Breakdown

Mortgage Payment-฿68K

Rental Income (after vacancy)+฿60K

Common Area Fee (52m² x ฿50)-฿3K

Maintenance-฿25K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-9.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿29.1M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿9.8M

Down payment: ฿4.5M (30%)Loan: ฿10.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿44K(Your property: +555.2%)

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 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 rent 1 bed condo in Sathon, Bangkok	฿40K	฿621	63m²	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	฿118K	40m²	1	sale
For sale studio condo in Sathon, Bangkok	฿4.9M	฿129K	38m²	-	sale