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

Belicondo

, bangkok|The Embassy Wireless

฿19.3M฿276K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿276K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Good Value8% below market

Below market average for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

conciergegardengymoffice room

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿19.3M

Days on market: 0

Mar 27, 2026Listed

฿19.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿276K/m²

District avg฿174K/m²

City avg฿80K/m²

-50% belowMarket avg+50% above

OVERPRICED+58.4% vs district

+244.9% 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฿19.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿169K/mo

Monthly Breakdown

Mortgage Payment-฿87K

Rental Income (after vacancy)+฿293K

Common Area Fee (70m² x ฿50)-฿4K

Maintenance-฿32K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment34.9%

Break-even Period2.9 years

Total Cost (25yr)฿37.5M

Total Rental Income (25yr)฿88.0M

Total Interest Paid฿12.6M

Down payment: ฿5.8M (30%)Loan: ฿13.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿389.6(Your property: +70804.0%)

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	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	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	฿23K	฿449	50m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿449	50m²	1	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿24K	฿345	64m²	1	rent
For rent 2 bedrooms apartment in Pathum Wan, Bangkok	฿24K	฿345	65m²	2	rent
Noble Ambience Sarasin, Bangkok	฿25K	฿510	49m²	1	rent