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

Belicondo

, bangkok|The Hudson Sathorn 7

฿13.2M฿156K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿156K/m²

District avg (2BR Condos)฿235K/m²

This property

Below avgAt avgAbove avg

Great Deal34% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Hudson Sathorn 7

Selesai: 2014

Fasilitas

parkingconciergegardengym

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿13.2M

Days on market: 0

Mar 26, 2026Listed

฿13.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿156K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-5.6% vs district

+30.2% 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฿13.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-33440.631335853424/mo

Monthly Breakdown

Mortgage Payment-฿60K

Rental Income (after vacancy)+฿54K

Common Area Fee (85m² x ฿50)-฿4K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-10.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿26.2M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿8.6M

Down payment: ฿4.0M (30%)Loan: ฿9.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿338.4(Your property: +45879.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿207	65m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿15K	฿207	65m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿21K	฿345	60m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿21K	฿345	60m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿380	82m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿380	82m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿34K	฿449	75m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿34K	฿449	75m²	1	rent