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

Belicondo

, bangkok|The Embassy Wireless

฿47.3M฿418K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿418K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Overpriced25% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

conciergegardengymoffice room

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿47.3M

Days on market: 0

Mar 27, 2026Listed

฿47.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿418K/m²

District avg฿174K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+139.8% vs district

+411.3% 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฿47.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-8805.69310280797/mo

Monthly Breakdown

Mortgage Payment-฿213K

Rental Income (after vacancy)+฿294K

Common Area Fee (113m² x ฿50)-฿6K

Maintenance-฿79K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-0.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿90.7M

Total Rental Income (25yr)฿88.1M

Total Interest Paid฿30.9M

Down payment: ฿14.2M (30%)Loan: ฿33.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿310.2(Your property: +134785.9%)

Property	Price	Price/m²	Area	Beds	Type
The Grand Regent, Bangkok	฿25K	฿298	84m²	1	rent
Regent Royal Place 2, Bangkok	฿25K	฿269	93m²	2	rent
The Royal Place 1, Bangkok	฿25K	฿313	80m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿26K	฿311	84m²	1	rent
Baan Kasemsan 1, Bangkok	฿28K	฿346	81m²	2	rent
For rent 1 bed condo in Pathum Wan, Bangkok	฿29K	฿276	98m²	1	rent
Renova Residence Chidlom, Bangkok	฿30K	฿288	104m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿31K	฿345	84m²	2	rent
For rent 2 bedrooms condo in Pathum Wan, Bangkok	฿31K	฿345	90m²	2	rent