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

Belicondo

, bangkok|The Embassy Wireless

฿22.1M฿321K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿321K/m²

District avg (2BR Condos)฿301K/m²

This property

Below avgAt avgAbove avg

Slightly Above7% above market

Above market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

swimming poolpoolgymfitness

Price History

-23.3%over 2 months

Property Timeline

TodayActive

฿22.1M

Days on market: 0

Mar 26, 2026Listed

฿22.1M

Source: Market Data

Price has been stable since first listed.

Property Timeline

TodayActive

฿22.1M

Days on market: 0

Mar 26, 2026Price Reduced ▼

฿22.1M → ฿17.0M (-23.3%)

Source: Market Data

Mar 26, 2026Listed

฿22.1M

Source: Market Data

Full Price Timeline

Create a free account to unlock more details

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿321K/m²

District avg฿133K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+141.2% vs district

+168.3% 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฿22.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿182K/mo

Monthly Breakdown

Mortgage Payment-฿100K

Rental Income (after vacancy)+฿324K

Common Area Fee (69m² x ฿50)-฿3K

Maintenance-฿37K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment32.9%

Break-even Period3.0 years

Total Cost (25yr)฿42.7M

Total Rental Income (25yr)฿97.3M

Total Interest Paid฿14.4M

Down payment: ฿6.6M (30%)Loan: ฿15.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿374.2(Your property: +85586.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿380	53m²	-	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿380	64m²	1	rent
The Address Chidlom, Bangkok	฿25K	฿439	57m²	1	rent
The Address Chidlom, Bangkok	฿25K	฿455	55m²	1	rent
Socio Ruamrudee, Bangkok	฿25K	฿424	59m²	1	rent
The Royal Place 1, Bangkok	฿25K	฿313	80m²	2	rent
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent