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

Belicondo

, bangkok|The Hudson Sathorn 7

฿14.2M฿159K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿159K/m²

District avg (2BR Condos)฿242K/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

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿14.2M

Days on market: 0

Mar 27, 2026Listed

฿14.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿159K/m²

District avg฿149K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+6.6% vs district

+126.9% 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฿14.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-33258.22870786149/mo

Monthly Breakdown

Mortgage Payment-฿64K

Rental Income (after vacancy)+฿60K

Common Area Fee (89m² x ฿50)-฿4K

Maintenance-฿24K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-9.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.0M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿9.3M

Down payment: ฿4.3M (30%)Loan: ฿9.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿63K(Your property: +154.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sathon, Bangkok	฿40K	฿621	63m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿552	88m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	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	฿6.6M	฿105K	63m²	2	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