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

Belicondo

, bangkok|Tait Sathorn 12

฿30.3M฿330K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿330K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Overpriced36% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿30.3M

Days on market: 0

Mar 27, 2026Listed

฿30.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿330K/m²

District avg฿149K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+120.5% vs district

+344.2% 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฿30.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-134650.41758082787/mo

Monthly Breakdown

Mortgage Payment-฿137K

Rental Income (after vacancy)+฿60K

Common Area Fee (92m² x ฿50)-฿5K

Maintenance-฿51K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-17.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿58.5M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿19.8M

Down payment: ฿9.1M (30%)Loan: ฿21.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿77K(Your property: +329.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿552	88m²	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	฿6.9M	฿105K	66m²	2	sale
Blossom Condo @ Sathorn-Charoenrat, Bangkok	฿7.5M	฿99K	76m²	-	sale
The Empire Place, Bangkok	฿8.3M	฿128K	65m²	1	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿8.6M	฿101K	85m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿8.7M	฿126K	69m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿8.8M	฿120K	73m²	2	sale