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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿16.2M฿187K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿187K/m²

District avg (2BR Condos)฿135K/m²

This property

Below avgAt avgAbove avg

Overpriced38% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Wan Vayla Na Chaophraya

Selesai: 2027

Fasilitas

children areagardengymlibrary

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿16.2M

Days on market: 4

Mar 22, 2026Listed

฿16.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿187K/m²

District avg฿70K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+165.2% vs district

+56.2% 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฿16.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-92817.45227304698/mo

Monthly Breakdown

Mortgage Payment-฿73K

Rental Income (after vacancy)+฿13K

Common Area Fee (87m² x ฿50)-฿4K

Maintenance-฿27K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿31.9M

Total Rental Income (25yr)฿4.0M

Total Interest Paid฿10.6M

Down payment: ฿4.9M (30%)Loan: ฿11.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿50K(Your property: +276.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Dusit, Bangkok	฿21K	฿276	76m²	1	rent
Baan Samsen Condominium, Bangkok	฿22K	฿289	76m²	2	rent
Suphawadee Tower, Bangkok	฿23K	฿288	80m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿24K	฿276	80m²	1	rent
Dusit Avenue, Bangkok	฿33K	฿423	78m²	2	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿38K	฿362	105m²	2	rent
For sale 2 bedrooms condo in Dusit, Bangkok	฿8.4M	฿116K	72m²	2	sale
For sale and for rent 2 bedrooms condo in Dusit, Bangkok	฿9.5M	฿122K	78m²	2	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿10.9M	฿127K	86m²	2	sale
Supalai Premier Samsen-Ratchawat, Bangkok	฿12.1M	฿129K	94m²	3	sale