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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿7.6M฿155K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿155K/m²

District avg (Condos)฿144K/m²

This property

Below avgAt avgAbove avg

Slightly Above8% above market

Above market average for Condos in

49 m²

m²

—

Lantai

Fasilitas

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿7.6M

Days on market: 5

Mar 21, 2026Listed

฿7.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿155K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+73.2% vs district

+29.9% 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฿7.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-30854.346574866224/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿19K

Common Area Fee (49m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿760.81125

Investment Metrics

Annual ROI on Down Payment-16.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿15.1M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿5.0M

Down payment: ฿2.3M (30%)Loan: ฿5.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿63K(Your property: +144.9%)

Property	Price	Price/m²	Area	Beds	Type
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿25K	฿414	58m²	-	rent
Supavadee Tower — 1BR, 50 sqm	฿2.3M	฿47K	50m²	-	sale
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Wan Vayla Na Chaophraya — 1BR, 50 sqm	฿7.0M	฿139K	50m²	-	sale
Wan Vayla Na Chaophraya — 1BR, 46 sqm	฿8.4M	฿182K	46m²	-	sale