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

Belicondo

, bangkok|The Hudson Sathorn 7

฿54.2M฿170K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿170K/m²

District avg (4BR Condos)฿262K/m²

This property

Below avgAt avgAbove avg

Great Deal35% below market

Significantly below market for 4BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Hudson Sathorn 7

Selesai: 2014

Fasilitas

parkingconciergegardengym

Price History

-99.7%over 5 months

Property Timeline

TodayActive

฿54.2M

Days on market: 0

Mar 26, 2026Listed

฿54.2M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿54.2M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿159K → ฿151K (-99.7%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿151K → ฿159K (-99.7%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿159K → ฿151K (-99.7%)

Source: Market Data

Mar 26, 2026Price Reduced ▼

฿54.2M → ฿159K (-99.7%)

Source: Market Data

Mar 26, 2026Listed

฿54.2M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿170K/m²

District avg฿165K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

FAIR PRICE+3.4% vs district

+42.6% 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฿54.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-302233.4422686825/mo

Monthly Breakdown

Mortgage Payment-฿244K

Rental Income (after vacancy)+฿54K

Common Area Fee (318m² x ฿50)-฿16K

Maintenance-฿90K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-22.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿106.8M

Total Rental Income (25yr)฿16.1M

Total Interest Paid฿35.4M

Down payment: ฿16.3M (30%)Loan: ฿37.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿317.8(Your property: +53517.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 5 bedrooms condo in Sathon, Bangkok	฿79K	฿311	244m²	5	sale
For rent 4 bedrooms condo in Sathon, Bangkok	฿79K	฿311	250m²	4	sale
For rent 5 bedrooms condo in Sathon, Bangkok	฿79K	฿311	244m²	5	sale
For rent 4 bedrooms condo in Sathon, Bangkok	฿79K	฿311	250m²	4	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿85K	฿345	235m²	3	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿85K	฿345	235m²	3	rent
For rent 4 bedrooms condo in Sathon, Bangkok	฿90K	฿380	230m²	4	rent
For rent 4 bedrooms condo in Sathon, Bangkok	฿90K	฿242	339m²	4	rent
For rent 4 bedrooms condo in Sathon, Bangkok	฿90K	฿242	339m²	4	rent
For rent 4 bedrooms condo in Sathon, Bangkok	฿90K	฿380	230m²	4	rent