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

Belicondo

, bangkok|The Embassy Wireless

฿21.7M฿394K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿394K/m²

District avg (2BR Condos)฿301K/m²

This property

Below avgAt avgAbove avg

Overpriced31% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

swimming poolpoolgymfitness

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿21.7M

Days on market: 0

Mar 26, 2026Listed

฿21.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿394K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+196.6% vs district

+229.9% 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฿21.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿185K/mo

Monthly Breakdown

Mortgage Payment-฿98K

Rental Income (after vacancy)+฿324K

Common Area Fee (55m² x ฿50)-฿3K

Maintenance-฿36K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment34.2%

Break-even Period2.9 years

Total Cost (25yr)฿41.7M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿14.2M

Down payment: ฿6.5M (30%)Loan: ฿15.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿402.4(Your property: +97892.3%)

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	฿19K	฿380	45m²	1	rent
The Seed Memories Siam, Bangkok	฿19K	฿475	40m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
The Seed Memories Siam, Bangkok	฿20K	฿488	41m²	1	rent
Condo One Siam condominium, Bangkok	฿20K	฿417	48m²	1	rent
The Tempo Ruamrudee, Bangkok	฿20K	฿435	46m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿380	53m²	-	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿21K	฿483	42m²	1	rent