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

Belicondo

, bangkok|The Crown Residences

฿15.7M฿235K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿235K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Fair Price3% below market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Crown Residences

Selesai: 2024

Fasilitas

parkingconciergegardengym

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿15.7M

Days on market: 0

Mar 27, 2026Listed

฿15.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿235K/m²

District avg฿149K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+57.0% vs district

+211.6% 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฿15.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-41783.602667676314/mo

Monthly Breakdown

Mortgage Payment-฿71K

Rental Income (after vacancy)+฿60K

Common Area Fee (67m² x ฿50)-฿3K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-10.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿30.6M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿10.3M

Down payment: ฿4.7M (30%)Loan: ฿11.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿81K(Your property: +187.9%)

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	฿52K	฿725	71m²	2	rent
For sale 1 bed condo in Sathon, Bangkok	฿5.2M	฿100K	52m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿6.4M	฿128K	50m²	1	sale
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
For sale 1 bed condo in Sathon, Bangkok	฿7.1M	฿142K	50m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿7.3M	฿146K	50m²	1	sale