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

Belicondo

, bangkok|The Residences at Sindhorn Kempinski

฿150.0M฿445K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿445K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced286% above market

Significantly above market for Condos in

337 m²

m²

—

Lantai

Proyek: The Residences at Sindhorn Kempinski

Selesai: 2020

Fasilitas

security

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿150.0M

Days on market: 0

Mar 27, 2026Listed

฿150.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿445K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+653.6% vs district

+443.9% 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฿150.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-789724.3895977649/mo

Monthly Breakdown

Mortgage Payment-฿677K

Rental Income (after vacancy)+฿169K

Common Area Fee (337m² x ฿50)-฿17K

Maintenance-฿250K

Insurance + Tax-฿15K

Investment Metrics

Annual ROI on Down Payment-21.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿287.5M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿98.0M

Down payment: ฿45.0M (30%)Loan: ฿105.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿116.5(Your property: +381963.5%)

Property	Price	Price/m²	Area	Beds	Type
Surasak, Chon Buri (Pattaya)	฿25K	฿65	382m²	4	rent
Maneerin Village Nongmon, Chon Buri (Pattaya)	฿25K	฿86	292m²	3	rent
Copacabana Beach Jomtien, Chon Buri (Pattaya)	฿26K	฿74	351m²	1	rent
Mike Orchid Villas, Chon Buri (Pattaya)	฿35K	฿101	348m²	3	rent
Chateau Dale Residence, Chon Buri (Pattaya)	฿35K	฿143	244m²	3	rent
CASA Legend Sriracha, Chon Buri (Pattaya)	฿36K	฿134	268m²	3	rent
Baan Dusit Pattaya View, Chon Buri (Pattaya)	฿38K	฿158	240m²	2	rent
Wantana Village, Chon Buri (Pattaya)	฿40K	฿98	408m²	4	rent
Chokchai Village 5, Chon Buri (Pattaya)	฿40K	฿167	240m²	3	rent
Garden Ville 6, Chon Buri (Pattaya)	฿45K	฿139	324m²	3	rent

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Buy

Independent

฿22.9M

3 960m²