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

Belicondo

, bangkok|Tait Sathorn 12

฿25.6M฿312K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿312K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Overpriced29% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿25.6M

Days on market: 0

Mar 27, 2026Listed

฿25.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿312K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+109.0% vs district

+329.6% 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฿25.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-104624.20368487727/mo

Monthly Breakdown

Mortgage Payment-฿116K

Rental Income (after vacancy)+฿60K

Common Area Fee (82m² x ฿50)-฿4K

Maintenance-฿43K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-16.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿49.5M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿16.7M

Down payment: ฿7.7M (30%)Loan: ฿17.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿53K(Your property: +493.5%)

Property	Price	Price/m²	Area	Beds	Type
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 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
For rent 2 bedrooms condo in Sathon, Bangkok	฿52K	฿725	71m²	2	rent
Sky Villas Sathorn, Bangkok	฿6.5M	฿88K	74m²	-	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿6.6M	฿105K	63m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿6.9M	฿105K	66m²	2	sale
Blossom Condo @ Sathorn-Charoenrat, Bangkok	฿7.5M	฿99K	76m²	-	sale
The Empire Place, Bangkok	฿8.3M	฿128K	65m²	1	sale