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

Belicondo

, bangkok|Tonson One Residence

฿48.0M฿407K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿407K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Overpriced36% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Tonson One Residence

Selesai: 2023

Fasilitas

swimming poolpoolgymfitness

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿48.0M

Days on market: 0

Mar 27, 2026Listed

฿48.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿407K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+133.1% vs district

+397.2% 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฿48.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-13556.298756275704/mo

Monthly Breakdown

Mortgage Payment-฿216K

Rental Income (after vacancy)+฿294K

Common Area Fee (118m² x ฿50)-฿6K

Maintenance-฿80K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-1.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿92.2M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿31.3M

Down payment: ฿14.4M (30%)Loan: ฿33.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿311.4(Your property: +130529.4%)

Property	Price	Price/m²	Area	Beds	Type
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	1	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿29K	฿276	98m²	1	rent
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿31K	฿345	90m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿31K	฿345	84m²	2	rent
Baan Thanon Sarasin condominium, Bangkok	฿34K	฿395	86m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿37K	฿276	128m²	2	sale