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

Belicondo

, bangkok|98 Wireless

฿124.5M฿498K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿498K/m²

District avg (Condos)฿211K/m²

This property

Below avgAt avgAbove avg

Overpriced136% above market

Significantly above market for Condos in

250 m²

m²

—

Lantai

Proyek: 98 Wireless

Selesai: 2016

Fasilitas

security

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿124.5M

Days on market: 0

Mar 26, 2026Listed

฿124.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿498K/m²

District avg฿58K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+759.9% vs district

+316.7% 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฿124.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-596545.8142248145/mo

Monthly Breakdown

Mortgage Payment-฿562K

Rental Income (after vacancy)+฿197K

Common Area Fee (250m² x ฿50)-฿13K

Maintenance-฿208K

Insurance + Tax-฿12K

Investment Metrics

Annual ROI on Down Payment-19.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿238.2M

Total Rental Income (25yr)฿59.2M

Total Interest Paid฿81.3M

Down payment: ฿37.4M (30%)Loan: ฿87.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿46K(Your property: +973.8%)

Property	Price	Price/m²	Area	Beds	Type
Reflection Jomtien Beach, Chon Buri (Pattaya)	฿120K	฿553	217m²	1	rent
LaVallee Residence, Prachuap Khiri Khan	฿3.9M	฿21K	185m²	4	sale
SeaRidge, Prachuap Khiri Khan	฿9.0M	฿38K	240m²	2	sale
Emerald Valley, Prachuap Khiri Khan	฿9.6M	฿46K	210m²	3	sale
Hua Hin Grand Hills, Prachuap Khiri Khan	฿10.6M	฿37K	290m²	3	sale
Santi Pura Condominium, Prachuap Khiri Khan	฿10.9M	฿44K	245m²	5	sale
OCAS Hua Hin, Prachuap Khiri Khan	฿12.0M	฿52K	230m²	2	sale
Baan Chai Talay Condominium, Prachuap Khiri Khan	฿12.5M	฿69K	180m²	2	sale
Adamas Hua Hin, Prachuap Khiri Khan	฿14.9M	฿84K	177m²	3	sale
Malibu Khao Tao, Prachuap Khiri Khan	฿15.9M	฿72K	221m²	2	sale