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

Belicondo

, bangkok|The Embassy Wireless

฿1.3M฿36K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿36K/m²

District avg (1BR Condos)฿283K/m²

This property

Below avgAt avgAbove avg

Great Deal87% below market

Significantly below market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

swimming poolpoolgymfitness

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿1.3M

Days on market: 0

Mar 26, 2026Listed

฿1.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿36K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-72.6% vs district

-69.5% 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฿1.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿315K/mo

Monthly Breakdown

Mortgage Payment-฿6K

Rental Income (after vacancy)+฿324K

Common Area Fee (35m² x ฿50)-฿2K

Maintenance-฿2K

Insurance + Tax-฿127.6

Investment Metrics

Annual ROI on Down Payment986.1%

Break-even Period0.1 years

Total Cost (25yr)฿2.9M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿833K

Down payment: ฿383K (30%)Loan: ฿893K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿484.7(Your property: +7421.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿414	33m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿16K	฿345	45m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿16K	฿345	44m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
Life One Wireless, Bangkok	฿18K	฿621	29m²	1	rent
Life One Wireless, Bangkok	฿18K	฿643	28m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
Life One Wireless, Bangkok	฿19K	฿638	29m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿380	45m²	1	rent