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

Belicondo

, bangkok|The Residences at Sindhorn Kempinski

฿140.0M฿308K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿308K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Fair Price3% above market

At market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Residences at Sindhorn Kempinski

Selesai: 2020

Fasilitas

swimming poolpoolgymfitness

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿140.0M

Days on market: 0

Mar 27, 2026Listed

฿140.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿308K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+76.3% vs district

+276.0% 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฿140.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-607869.7346462803/mo

Monthly Breakdown

Mortgage Payment-฿631K

Rental Income (after vacancy)+฿294K

Common Area Fee (455m² x ฿50)-฿23K

Maintenance-฿233K

Insurance + Tax-฿14K

Investment Metrics

Annual ROI on Down Payment-17.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿270.4M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿91.4M

Down payment: ฿42.0M (30%)Loan: ฿98.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿466.2(Your property: +65900.0%)

Property	Price	Price/m²	Area	Beds	Type
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
Somkid Gardens, Bangkok	฿110K	฿344	320m²	4	rent
Ploenruedee Residence, Bangkok	฿160K	฿395	405m²	4	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent
Ploenchit Terrace, Bangkok	฿170K	฿447	380m²	3	rent
The Park Chidlom, Bangkok	฿200K	฿608	329m²	3	rent
The Park Chidlom, Bangkok	฿200K	฿608	329m²	3	rent
Athenee Residence, Bangkok	฿200K	฿505	396m²	5	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿209K	฿518	400m²	4	rent
Urbana Langsuan, Bangkok	฿220K	฿579	380m²	4	rent