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

Belicondo

, bangkok|Tait Sathorn 12

฿81.3M฿340K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿340K/m²

District avg (3BR Condos)฿252K/m²

This property

Below avgAt avgAbove avg

Overpriced35% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tait Sathorn 12

Selesai: 2023

Fasilitas

parkingchildren areaconciergegarden

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿81.3M

Days on market: 0

Mar 27, 2026Listed

฿81.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿340K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+127.7% vs district

+369.3% 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฿81.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-462196.1660699921/mo

Monthly Breakdown

Mortgage Payment-฿367K

Rental Income (after vacancy)+฿60K

Common Area Fee (239m² x ฿50)-฿12K

Maintenance-฿136K

Insurance + Tax-฿8K

Investment Metrics

Annual ROI on Down Payment-22.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿156.7M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿53.1M

Down payment: ฿24.4M (30%)Loan: ฿56.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿99K(Your property: +244.4%)

Property	Price	Price/m²	Area	Beds	Type
Condo for Rent Sathorn Area 3 bedroom Narathorn Place	฿100K	฿400	250m²	3	rent
Condo for rent at Four Seasons Private Residences, 3 bedrooms 3 bathrooms, Fully furnished.	฿300K	฿1K	215m²	3	rent
For sale 2 bedrooms condo in Sathon, Bangkok	฿18.8M	฿105K	180m²	2	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿19.3M	฿105K	184m²	3	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿21.7M	฿129K	169m²	2	sale
For sale 2 bedrooms condo in Sathon, Bangkok	฿22.1M	฿130K	169m²	2	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿22.5M	฿120K	188m²	3	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿27.2M	฿111K	244m²	3	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿28.2M	฿113K	250m²	3	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿29.8M	฿174K	171m²	3	sale