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

Belicondo

, bangkok|The Light New York

฿3.3M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Great Deal23% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Light New York

Selesai: 2015

Fasilitas

gymsecurity and swimming pool

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿3.3M

Days on market: 0

Mar 27, 2026Listed

฿3.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿80K/m²

District avg฿76K/m²

City avg฿71K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+5.0% vs district

+12.8% 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฿3.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿32K/mo

Monthly Breakdown

Mortgage Payment-฿15K

Rental Income (after vacancy)+฿55K

Common Area Fee (42m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿334.40509999999995

Investment Metrics

Annual ROI on Down Payment38.4%

Break-even Period2.6 years

Total Cost (25yr)฿6.9M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿2.2M

Down payment: ฿1.0M (30%)Loan: ฿2.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿301.4(Your property: +26307.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent and for sale studio apartment in Phra Khanong, Bangkok	฿5K	฿0	30m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿7K	฿207	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿8K	฿242	31m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿9K	฿276	31m²	1	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	31m²	-	rent
For rent studio condo in Phra Khanong, Bangkok	฿10K	฿311	32m²	-	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿11K	฿345	33m²	1	rent
Aspire Sukhumvit 48	฿15K	฿453	32m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿15K	฿414	35m²	1	rent
Life Sukhumvit 48	฿15K	฿455	33m²	1	rent