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

Belicondo

, bangkok|The Embassy Wireless

฿15.4M฿441K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿441K/m²

District avg (1BR Condos)฿283K/m²

This property

Below avgAt avgAbove avg

Overpriced56% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

conciergegardengymoffice room

Price History

-24.7%over 2 months

Property Timeline

TodayActive

฿15.4M

Days on market: 4

Mar 22, 2026Listed

฿15.4M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿15.4M

Days on market: 4

Mar 22, 2026Price Reduced ▼

฿15.4M → ฿11.6M (-24.7%)

Source: Market Data

Mar 22, 2026Listed

฿15.4M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

Property

Price Analysis

This property฿441K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+232.0% vs district

+269.3% 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฿15.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿226K/mo

Monthly Breakdown

Mortgage Payment-฿70K

Rental Income (after vacancy)+฿324K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment58.4%

Break-even Period1.7 years

Total Cost (25yr)฿29.6M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿10.1M

Down payment: ฿4.6M (30%)Loan: ฿10.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿484.7(Your property: +90965.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿414	33m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
Life One Wireless, Bangkok	฿18K	฿621	29m²	1	rent
Life One Wireless, Bangkok	฿18K	฿643	28m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
Life One Wireless, Bangkok	฿19K	฿638	29m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿380	45m²	1	rent