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

Belicondo

, bangkok|Widen By Sansiri

฿10.5M฿164K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿164K/m²

District avg (2BR Condos)฿242K/m²

This property

Below avgAt avgAbove avg

Great Deal32% below market

Significantly below market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Widen By Sansiri

Selesai: 2028

Fasilitas

parkingconciergegardengym

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿10.5M

Days on market: 0

Mar 27, 2026Listed

฿10.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿164K/m²

District avg฿149K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+9.6% vs district

+133.3% 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฿10.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8780.772560198868/mo

Monthly Breakdown

Mortgage Payment-฿47K

Rental Income (after vacancy)+฿60K

Common Area Fee (64m² x ฿50)-฿3K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-3.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.7M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿6.8M

Down payment: ฿3.1M (30%)Loan: ฿7.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿71K(Your property: +130.3%)

Property	Price	Price/m²	Area	Beds	Type
1-BR Condo at Centric Sathorn-St. Louis near BTS Saint Louis	฿22K	฿478	46m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿40K	฿656	59m²	1	rent
For rent 1 bed condo in Sathon, Bangkok	฿40K	฿621	63m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿52K	฿725	71m²	2	rent
For sale 1 bed condo in Sathon, Bangkok	฿5.2M	฿100K	52m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿5.7M	฿125K	46m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿5.9M	฿131K	45m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿6.2M	฿137K	45m²	1	sale
For sale 1 bed condo in Sathon, Bangkok	฿6.4M	฿128K	50m²	1	sale
Sky Villas Sathorn, Bangkok	฿6.5M	฿88K	74m²	-	sale