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

Belicondo

, bangkok|Windshell Naradhiwas

฿248.7M฿441K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿441K/m²

District avg (3BR Condos)฿106K/m²

This property

Below avgAt avgAbove avg

Overpriced316% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Windshell Naradhiwas

Selesai: 2019

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+7.6%over 6 months

Demo data

Property Timeline

TodayActive

฿248.7M

Days on market: 4

Mar 22, 2026Listed

฿248.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿441K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+468.8% vs district

+268.9% 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฿248.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1560477.9881370736/mo

Monthly Breakdown

Mortgage Payment-฿1.1M

Rental Income (after vacancy)+฿29K

Common Area Fee (564m² x ฿50)-฿28K

Maintenance-฿414K

Insurance + Tax-฿25K

Investment Metrics

Annual ROI on Down Payment-25.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿476.7M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿162.4M

Down payment: ฿74.6M (30%)Loan: ฿174.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿222K(Your property: +99.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿138K	฿242	552m²	4	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿233K	฿483	457m²	4	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿370K	฿794	450m²	3	rent
For sale 4 bedrooms condo in Yan Nawa, Bangkok	฿76.2M	฿112K	680m²	4	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿77.2M	฿122K	632m²	3	sale
For sale 4 bedrooms condo in Yan Nawa, Bangkok	฿147.1M	฿261K	564m²	4	sale
🏙️ For Sale: Windshell Naradhiwas \| 3BR 5BA Luxury Condo	฿195.0M	฿430K	453.28m²	3	sale
For sale 5 bedrooms condo in Yan Nawa, Bangkok	฿201.0M	฿358K	562m²	5	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿227.0M	฿501K	453m²	3	sale
For sale 5 bedrooms condo in Yan Nawa, Bangkok	฿242.3M	฿430K	563m²	5	sale