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

Belicondo

, bangkok|Villa Sathorn Verified across 3 data sources

฿5.4M฿99K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿99K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Great Deal40% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Villa Sathorn

Selesai: 2009

Fasilitas

parkingchildren areaconciergegarden

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿5.4M

Days on market: 0

Mar 27, 2026Listed

฿5.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿99K/m²

District avg฿118K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

GREAT DEAL-16.1% vs district

+38.0% 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฿5.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-13035.888518821475/mo

Monthly Breakdown

Mortgage Payment-฿24K

Rental Income (after vacancy)+฿24K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿9K

Insurance + Tax-฿543.2094000000001

Investment Metrics

Annual ROI on Down Payment-9.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.1M

Total Rental Income (25yr)฿7.1M

Total Interest Paid฿3.5M

Down payment: ฿1.6M (30%)Loan: ฿3.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿303.9(Your property: +32390.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Khlong San, Bangkok	฿10K	฿242	40m²	1	rent
For sale and for rent 1 bed condo in Khlong San, Bangkok	฿11K	฿242	45m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿13K	฿242	46m²	1	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿15K	฿276	50m²	2	rent
For rent 1 bed condo in Khlong San, Bangkok	฿16K	฿380	40m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿17K	฿276	56m²	1	rent
For rent 1 bed condo in Khlong San, Bangkok	฿18K	฿311	53m²	1	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿19K	฿311	56m²	2	rent
For rent studio condo in Khlong San, Bangkok	฿19K	฿414	44m²	-	rent
For rent 2 bedrooms condo in Khlong San, Bangkok	฿19K	฿345	54m²	2	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

Rent

Supalai Premier Charoen Nakhon

฿16K

1 34m²