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

Belicondo

, bangkok|The Next Sukhumvit 52

฿9.7M฿120K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿120K/m²

District avg (1BR Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Overpriced16% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Next Sukhumvit 52

Selesai: 2011

Fasilitas

parkinggymsecurity and swimming pool

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿9.7M

Days on market: 0

Mar 27, 2026Listed

฿9.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿120K/m²

District avg฿76K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+58.6% vs district

+71.2% 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฿9.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-10015.977878721795/mo

Monthly Breakdown

Mortgage Payment-฿44K

Rental Income (after vacancy)+฿55K

Common Area Fee (81m² x ฿50)-฿4K

Maintenance-฿16K

Insurance + Tax-฿973.7384

Investment Metrics

Annual ROI on Down Payment-4.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿19.6M

Total Rental Income (25yr)฿16.5M

Total Interest Paid฿6.4M

Down payment: ฿2.9M (30%)Loan: ฿6.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿319(Your property: +37579.6%)

Property	Price	Price/m²	Area	Beds	Type
The Waterford Rama 4	฿14K	฿206	68m²	2	rent
The Waterford Rama 4	฿20K	฿278	72m²	3	rent
The Waterford Rama 4	฿20K	฿341	58.66m²	2	rent
The Roof Garden Onnut	฿21K	฿300	70m²	2	rent
The Link Sukhumvit 50	฿23K	฿303	76m²	2	rent
Aspire Sukhumvit 48	฿23K	฿397	58m²	2	rent
Fair Tower	฿23K	฿256	90m²	2	rent
WYNE Sukhumvit	฿24K	฿364	66m²	2	rent
Diamond Sukhumvit	฿25K	฿383	64m²	2	rent
Lovely Place for Rent - 2 beds - 69.00 sqm - 25000 THB	฿25K	฿362	69m²	2	rent