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

Belicondo

, bangkok|The Tree Onnut Station

฿6.2M฿160K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿160K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Overpriced54% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Tree Onnut Station

Selesai: 2017

Fasilitas

parkinggymsecurity and swimming pool

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿6.2M

Days on market: 0

Mar 27, 2026Listed

฿6.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿160K/m²

District avg฿85K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+86.9% vs district

+117.1% 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฿6.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-3768.8364600628156/mo

Monthly Breakdown

Mortgage Payment-฿28K

Rental Income (after vacancy)+฿37K

Common Area Fee (39m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿623.0252

Investment Metrics

Annual ROI on Down Payment-2.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿12.3M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿4.1M

Down payment: ฿1.9M (30%)Loan: ฿4.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿293.5(Your property: +54324.2%)

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 sale 1 bed condo in Phra Khanong, Bangkok	฿10K	฿345	28m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿11K	฿345	33m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿13K	฿449	28m²	1	rent
For sale and for rent studio condo in Phra Khanong, Bangkok	฿14K	฿449	29m²	-	rent