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

Belicondo

, bangkok|The Crown Residences

฿133.8M฿395K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿395K/m²

District avg (3BR Condos)฿252K/m²

This property

Below avgAt avgAbove avg

Overpriced56% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Crown Residences

Selesai: 2024

Fasilitas

parkingconciergegardengym

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿133.8M

Days on market: 0

Mar 27, 2026Listed

฿133.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿395K/m²

District avg฿149K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+164.1% vs district

+426.0% 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฿133.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-796577.9204423532/mo

Monthly Breakdown

Mortgage Payment-฿603K

Rental Income (after vacancy)+฿60K

Common Area Fee (339m² x ฿50)-฿17K

Maintenance-฿223K

Insurance + Tax-฿13K

Investment Metrics

Annual ROI on Down Payment-23.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿257.0M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿87.4M

Down payment: ฿40.1M (30%)Loan: ฿93.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿114K(Your property: +246.5%)

Property	Price	Price/m²	Area	Beds	Type
Condo for Rent Sathorn Area 3 bedroom Narathorn Place	฿100K	฿400	250m²	3	rent
For rent and for sale 4 bedrooms condo in Sathon, Bangkok	฿149K	฿449	318m²	4	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 rent and for sale 3 bedrooms condo in Sathon, Bangkok	฿29.8M	฿98K	304m²	3	sale
For rent and for sale 3 bedrooms condo in Sathon, Bangkok	฿33.5M	฿134K	250m²	3	sale
For sale 4 bedrooms condo in Sathon, Bangkok	฿47.0M	฿136K	345m²	4	sale
For sale 3 bedrooms condo in Sathon, Bangkok	฿51.7M	฿209K	248m²	3	sale
For rent and for sale 4 bedrooms condo in Sathon, Bangkok	฿53.5M	฿169K	317m²	4	sale
For rent and for sale 4 bedrooms condo in Sathon, Bangkok	฿53.5M	฿168K	318m²	4	sale