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

Belicondo

, bangkok|The Embassy Wireless

฿29.5M฿421K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿421K/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

+7.5%over 6 months

Demo data

Property Timeline

TodayActive

฿29.5M

Days on market: 0

Mar 27, 2026Listed

฿29.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿421K/m²

District avg฿174K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+141.6% vs district

+481.6% 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฿29.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿104K/mo

Monthly Breakdown

Mortgage Payment-฿133K

Rental Income (after vacancy)+฿293K

Common Area Fee (70m² x ฿50)-฿4K

Maintenance-฿49K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment14.2%

Break-even Period7.1 years

Total Cost (25yr)฿56.5M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿19.2M

Down payment: ฿8.8M (30%)Loan: ฿20.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿389.6(Your property: +107951.6%)

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