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

Belicondo

, bangkok|The Embassy Wireless Verified across 2 data sources

฿13.3M฿289K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿289K/m²

District avg (1BR Condos)฿283K/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

swimming poolpoolgymfitness

Price History

-4.0%over 2 months

Property Timeline

TodayActive

฿13.3M

Days on market: 0

Mar 26, 2026Listed

฿13.3M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿13.3M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿13.3M → ฿12.8M (-4.0%)

Source: Market Data

Mar 26, 2026Listed

฿13.3M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿289K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+117.4% vs district

+141.8% 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฿13.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿239K/mo

Monthly Breakdown

Mortgage Payment-฿60K

Rental Income (after vacancy)+฿324K

Common Area Fee (46m² x ฿50)-฿2K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment71.8%

Break-even Period1.4 years

Total Cost (25yr)฿25.7M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿8.7M

Down payment: ฿4.0M (30%)Loan: ฿9.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿444.2(Your property: +64960.8%)

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
For rent 1 bed condo in Pathum Wan, Bangkok	฿19K	฿380	45m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent
Life One Wireless, Bangkok	฿20K	฿526	38m²	1	rent
Life One Wireless, Bangkok	฿20K	฿571	35m²	1	rent
The Seed Memories Siam, Bangkok	฿20K	฿488	41m²	1	rent