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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿8.4M฿182K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿182K/m²

District avg (1BR Condos)฿135K/m²

This property

Below avgAt avgAbove avg

Overpriced35% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Wan Vayla Na Chaophraya

Selesai: 2027

Fasilitas

children areagardengymlibrary

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿8.4M

Days on market: 4

Mar 22, 2026Listed

฿8.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿182K/m²

District avg฿70K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+159.1% vs district

+52.6% 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฿8.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-41485.49868278096/mo

Monthly Breakdown

Mortgage Payment-฿38K

Rental Income (after vacancy)+฿13K

Common Area Fee (46m² x ฿50)-฿2K

Maintenance-฿14K

Insurance + Tax-฿839.1125

Investment Metrics

Annual ROI on Down Payment-19.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿16.5M

Total Rental Income (25yr)฿4.0M

Total Interest Paid฿5.5M

Down payment: ฿2.5M (30%)Loan: ฿5.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿457.1(Your property: +39804.2%)

Property	Price	Price/m²	Area	Beds	Type
East Bank Residence ศรีย่าน, Bangkok	฿15K	฿273	55m²	1	rent
Dusit Avenue, Bangkok	฿19K	฿328	58m²	2	rent
Dusit Avenue, Bangkok	฿20K	฿345	58m²	2	rent
For rent 1 bed condo in Dusit, Bangkok	฿20K	฿587	34m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿22K	฿489	45m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿24K	฿480	50m²	1	rent
Dusit Avenue, Bangkok	฿24K	฿414	58m²	2	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿25K	฿641	39m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿25K	฿414	58m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿27K	฿600	45m²	1	rent