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

Belicondo

, bangkok|The Embassy Wireless

฿12.9M฿293K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿293K/m²

District avg (1BR Condos)฿286K/m²

This property

Below avgAt avgAbove avg

Fair Price2% above market

At market average for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

conciergegardengymoffice room

Price History

+9.2%over 6 months

Demo data

Property Timeline

TodayActive

฿12.9M

Days on market: 0

Mar 27, 2026Listed

฿12.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿293K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+67.7% vs district

+257.6% 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฿12.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿211K/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿294K

Common Area Fee (44m² x ฿50)-฿2K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment65.4%

Break-even Period1.5 years

Total Cost (25yr)฿24.9M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿8.4M

Down payment: ฿3.9M (30%)Loan: ฿9.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿432.1(Your property: +67630.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿14K	฿380	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 1 bed condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿17K	฿449	37m²	-	rent
Baan Kasemsan 1, Bangkok	฿17K	฿486	35m²	1	rent
Socio Ruamrudee, Bangkok	฿18K	฿563	32m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿18K	฿380	45m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿449	40m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent