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

Belicondo

, bangkok|Tree Condo LUXE Sukhumvit 52

฿4.3M฿70K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿70K/m²

District avg (Condos)฿103K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for Condos in

61 m²

m²

61/undefined

Lantai

Proyek: Tree Condo LUXE Sukhumvit 52

Selesai: 2012

Fasilitas

parkinggymsecurity and swimming pool

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿4.3M

Days on market: 0

Mar 27, 2026Listed

฿4.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿70K/m²

District avg฿85K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

GREAT DEAL-17.8% vs district

-6.7% 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฿4.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿37K

Common Area Fee (61m² x ฿50)-฿3K

Maintenance-฿7K

Insurance + Tax-฿428.5901

Investment Metrics

Annual ROI on Down Payment6.8%

Break-even Period14.6 years

Total Cost (25yr)฿9.0M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿2.8M

Down payment: ฿1.3M (30%)Loan: ฿3.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿374.7(Your property: +18646.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿345	44m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿16K	฿311	47m²	1	rent
For rent 1 bed condo in Phra Khanong, Bangkok	฿19K	฿345	52m²	1	rent
For sale and for rent 1 bed condo in Phra Khanong, Bangkok	฿20K	฿380	50m²	1	rent
The Waterford Rama 4	฿20K	฿341	58.66m²	2	rent
Condo One Thonglor	฿20K	฿400	50m²	1	rent
The Roof Garden Onnut	฿21K	฿300	70m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿22K	฿449	48m²	2	rent
Rhythm Sukhumvit 50	฿23K	฿479	48m²	1	rent
Aspire Sukhumvit 48	฿23K	฿397	58m²	2	rent