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

Belicondo

, bangkok|Whizdom Essence

฿12.1M฿155K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿155K/m²

District avg (2BR Condos)฿104K/m²

This property

Below avgAt avgAbove avg

Overpriced49% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Whizdom Essence

Selesai: 2019

Fasilitas

swimming poolpoolgymfitness

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿12.1M

Days on market: 0

Mar 27, 2026Listed

฿12.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿155K/m²

District avg฿85K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+81.5% vs district

+110.4% 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฿12.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-42561.93263276371/mo

Monthly Breakdown

Mortgage Payment-฿55K

Rental Income (after vacancy)+฿37K

Common Area Fee (78m² x ฿50)-฿4K

Maintenance-฿20K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-14.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿24.0M

Total Rental Income (25yr)฿11.2M

Total Interest Paid฿7.9M

Down payment: ฿3.6M (30%)Loan: ฿8.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿357.3(Your property: +43316.7%)

Property	Price	Price/m²	Area	Beds	Type
The Waterford Rama 4	฿20K	฿341	58.66m²	2	rent
The Roof Garden Onnut	฿21K	฿300	70m²	2	rent
The Link Sukhumvit 50	฿23K	฿303	76m²	2	rent
Aspire Sukhumvit 48	฿23K	฿397	58m²	2	rent
For rent 2 bedrooms condo in Phra Khanong, Bangkok	฿23K	฿380	56m²	2	rent
WYNE Sukhumvit	฿24K	฿364	66m²	2	rent
Diamond Sukhumvit	฿25K	฿383	64m²	2	rent
Lovely Place for Rent - 2 beds - 69.00 sqm - 25000 THB	฿25K	฿362	69m²	2	rent
Condo for Rent - 1 beds - 56 sqm - 26500 THB	฿27K	฿473	56m²	1	rent
Fair Tower	฿27K	฿270	98m²	2	rent