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

Belicondo

, bangkok|The Residences at Sindhorn Kempinski

฿169.0M฿501K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿501K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Overpriced49% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Residences at Sindhorn Kempinski

Selesai: 2020

Fasilitas

swimming poolpoolgymfitness

Price History

+9.7%over 6 months

Demo data

Property Timeline

TodayActive

฿169.0M

Days on market: 0

Mar 27, 2026Listed

฿169.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿501K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+187.4% vs district

+512.8% 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฿169.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-783996.252481173/mo

Monthly Breakdown

Mortgage Payment-฿762K

Rental Income (after vacancy)+฿294K

Common Area Fee (337m² x ฿50)-฿17K

Maintenance-฿282K

Insurance + Tax-฿17K

Investment Metrics

Annual ROI on Down Payment-18.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿323.3M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿110.4M

Down payment: ฿50.7M (30%)Loan: ฿118.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿331.3(Your property: +151268.5%)

Property	Price	Price/m²	Area	Beds	Type
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
Nagara Mansion, Bangkok	฿80K	฿211	380m²	4	rent
For rent 4 bedrooms condo in Pathum Wan, Bangkok	฿84K	฿311	246m²	4	rent
Langsuan Ville, Bangkok	฿85K	฿351	242m²	3	rent
Vanicha Park Langsuan, Bangkok	฿90K	฿360	250m²	3	rent
Sithakarn Condominium, Bangkok	฿90K	฿367	245m²	2	rent
Sithakarn Condominium, Bangkok	฿90K	฿367	245m²	3	rent
Langsuan Ville, Bangkok	฿90K	฿372	242m²	2	rent
Sithakarn Condominium, Bangkok	฿90K	฿367	245m²	Studio	rent