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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿33.4M฿180K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿180K/m²

District avg (Condos)฿144K/m²

This property

Below avgAt avgAbove avg

Overpriced25% above market

Significantly above market for Condos in

186 m²

m²

—

Lantai

Fasilitas

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿33.4M

Days on market: 5

Mar 21, 2026Listed

฿33.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿180K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+100.5% vs district

+50.4% 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฿33.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-199829.876969376/mo

Monthly Breakdown

Mortgage Payment-฿151K

Rental Income (after vacancy)+฿19K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿56K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-23.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿65.8M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿21.8M

Down payment: ฿10.0M (30%)Loan: ฿23.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿177K(Your property: +1.4%)

Property	Price	Price/m²	Area	Beds	Type
Wan Vayla Na Chaophraya — 4BR+, 186 sqm	฿32.7M	฿176K	186m²	-	sale
Wan Vayla Na Chaophraya — 4BR+, 186 sqm	฿33.3M	฿179K	186m²	-	sale

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

Buy

Wan Vayla Na Chaophraya

฿32.7M

186m²

Buy