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

Belicondo

, bangkok|The Embassy Wireless

฿156.8M฿651K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿651K/m²

District avg (3BR Condos)฿336K/m²

This property

Below avgAt avgAbove avg

Overpriced94% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: The Embassy Wireless

Selesai: 2028

Fasilitas

conciergegardengymoffice room

Price History

+9.0%over 6 months

Demo data

Property Timeline

TodayActive

฿156.8M

Days on market: 0

Mar 27, 2026Listed

฿156.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿651K/m²

District avg฿174K/m²

City avg฿75K/m²

-50% belowMarket avg+50% above

OVERPRICED+273.3% vs district

+763.6% 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฿156.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-703333.8977293745/mo

Monthly Breakdown

Mortgage Payment-฿707K

Rental Income (after vacancy)+฿293K

Common Area Fee (241m² x ฿50)-฿12K

Maintenance-฿261K

Insurance + Tax-฿16K

Investment Metrics

Annual ROI on Down Payment-17.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿298.9M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿102.4M

Down payment: ฿47.0M (30%)Loan: ฿109.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿379.4(Your property: +171381.5%)

Property	Price	Price/m²	Area	Beds	Type
Witthayu Court, Bangkok	฿45K	฿265	170m²	3	rent
Classic Elegance Residence, Bangkok	฿60K	฿300	200m²	3	rent
Navin Court, Bangkok	฿65K	฿359	181m²	3	rent
Vanicha Park Langsuan, Bangkok	฿70K	฿280	250m²	3	rent
L8 Residence, Bangkok	฿75K	฿429	175m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿78K	฿449	170m²	3	sale
Regent Royal Place 2, Bangkok	฿80K	฿449	178m²	3	rent
Grand Langsuan, Bangkok	฿80K	฿468	171m²	3	rent
Sithakarn Condominium, Bangkok	฿80K	฿327	245m²	2	rent
Navin Court, Bangkok	฿80K	฿468	171m²	3	rent