ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.
Belicondo
, bangkok|Tait Sathorn 12
฿17.5M฿261K/m²
47
Price Analysis
This property฿261K/m²
District avg (1BR Condos)฿215K/m²
This property
Below avgAt avgAbove avg
Overpriced21% 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
-99.4%over 11 months
Property Timeline
TodayActive
฿17.5M
Days on market: 0
Mar 26, 2026Listed
฿17.5M
Source: Market Data
Price has been stable since first listed.
Property Timeline
TodayActive
฿17.5M
Days on market: 0
Mar 26, 2026Price Reduced ▼
฿107K → ฿107K (-99.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿18.0M → ฿107K (-99.4%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿18.0M → ฿18.0M (+3.0%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿25.3M → ฿18.0M (+3.0%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿107K → ฿25.3M (+44.9%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿107K → ฿107K (-99.4%)
Source: Market Data
Mar 26, 2026Price Reduced ▼
฿18.0M → ฿107K (-99.4%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿18.0M → ฿18.0M (+3.0%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿25.3M → ฿18.0M (+3.0%)
Source: Market Data
Mar 26, 2026Price Increased ▲
฿17.5M → ฿25.3M (+44.9%)
Source: Market Data
Mar 26, 2026Listed
฿17.5M
Source: Market Data
Location & Nearby Schools
PropertySchools
Price Analysis
This property฿261K/m²
District avg฿165K/m²
City avg฿120K/m²
-50% belowMarket avg+50% above
OVERPRICED+58.1% vs district
+118.0% vs city average
Investment Calculator
Enter purchase price and monthly rent to calculate
Cash Flow Calculator
Purchase Price฿17.5M
30%
6% /yr
Using district average rent
5%
2% /yr
Net Monthly Cash Flow
฿-59107.702899126925/mo
Monthly Breakdown
Mortgage Payment-฿79K
Rental Income (after vacancy)+฿54K
Common Area Fee (67m² x ฿50)-฿3K
Maintenance-฿29K
Insurance + Tax-฿2K
Investment Metrics
Annual ROI on Down Payment-13.5%
Break-even PeriodN/A (negative cash flow)
Total Cost (25yr)฿33.9M
Total Rental Income (25yr)฿16.1M
Total Interest Paid฿11.4M
Down payment: ฿5.2M (30%)Loan: ฿12.2M
Comparable Properties
Similar type, same district, similar size. Avg price/m²: ฿372.8(Your property: +69797.8%)
| 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 1 bed condo in Sathon, Bangkok | ฿21K | ฿345 | 60m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿24K | ฿483 | 48m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿24K | ฿483 | 48m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿26K | ฿449 | 55m² | 1 | rent |
| For rent 1 bed condo in Sathon, Bangkok | ฿26K | ฿449 | 55m² | 1 | rent |
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿32K | ฿380 | 82m² | 2 | rent |
| For rent 2 bedrooms condo in Sathon, Bangkok | ฿32K | ฿380 | 82m² | 2 | 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
