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

Belicondo

, bangkok|The Embassy Wireless

฿22.8M฿422K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿422K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Overpriced41% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

conciergegardengymoffice room

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿22.8M

Days on market: 0

Mar 27, 2026Listed

฿22.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿422K/m²

District avg฿174K/m²

City avg฿79K/m²

-50% belowMarket avg+50% above

OVERPRICED+141.9% vs district

+434.7% 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฿22.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿148K/mo

Monthly Breakdown

Mortgage Payment-฿103K

Rental Income (after vacancy)+฿293K

Common Area Fee (54m² x ฿50)-฿3K

Maintenance-฿38K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment25.9%

Break-even Period3.9 years

Total Cost (25yr)฿43.7M

Total Rental Income (25yr)฿88.0M

Total Interest Paid฿14.9M

Down payment: ฿6.8M (30%)Loan: ฿15.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿402.9(Your property: +104607.4%)

Property	Price	Price/m²	Area	Beds	Type
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	฿18K	฿380	45m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	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
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
The Seed Memories Siam, Bangkok	฿20K	฿488	41m²	1	rent
Life One Wireless, Bangkok	฿20K	฿526	38m²	1	rent