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

Belicondo

, bangkok|Tait Sathorn 12

฿34.0M฿327K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿327K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Overpriced35% above market

Significantly above market for 2BR Condos in

Kamar Tidur

104 m²

m²

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿34.0M

Days on market: 0

Mar 27, 2026Listed

฿34.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿327K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+118.6% vs district

+350.5% 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฿34.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-158215.1969097018/mo

Monthly Breakdown

Mortgage Payment-฿153K

Rental Income (after vacancy)+฿60K

Common Area Fee (104m² x ฿50)-฿5K

Maintenance-฿57K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-18.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿65.5M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿22.2M

Down payment: ฿10.2M (30%)Loan: ฿23.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿77K(Your property: +322.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿552	88m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent
Four Seasons Private Residences Bangkok - High floor for rent	฿250K	฿2K	121m²	2	rent
Sky Villas Sathorn, Bangkok	฿6.5M	฿88K	74m²	-	sale
Blossom Condo @ Sathorn-Charoenrat, Bangkok	฿7.5M	฿99K	76m²	-	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿8.6M	฿101K	85m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿8.8M	฿120K	73m²	2	sale
1-BR Condo at Sathorn Gardens near MRT Si Lom	฿9.0M	฿102K	88m²	1	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿9.4M	฿127K	74m²	2	sale
Baan Siri Sathorn, Bangkok	฿10.0M	฿133K	75m²	-	sale