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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿7.5M฿153K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿153K/m²

District avg (1BR Condos)฿127K/m²

This property

Below avgAt avgAbove avg

Overpriced21% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Wan Vayla Na Chaophraya

Selesai: 2027

Fasilitas

children areagardengymlibrary

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿7.5M

Days on market: 0

Mar 27, 2026Listed

฿7.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿153K/m²

District avg฿73K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+110.1% vs district

+103.0% 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฿7.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-35906.34663763412/mo

Monthly Breakdown

Mortgage Payment-฿34K

Rental Income (after vacancy)+฿14K

Common Area Fee (49m² x ฿50)-฿2K

Maintenance-฿13K

Insurance + Tax-฿751.0891999999999

Investment Metrics

Annual ROI on Down Payment-19.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿14.9M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿4.9M

Down payment: ฿2.3M (30%)Loan: ฿5.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿406.2(Your property: +37636.1%)

Property	Price	Price/m²	Area	Beds	Type
East Bank Residence ศรีย่าน, Bangkok	฿15K	฿273	55m²	1	rent
Dusit Avenue, Bangkok	฿19K	฿328	58m²	2	rent
Baan Samsen Condominium, Bangkok	฿20K	฿333	60m²	1	rent
Dusit Avenue, Bangkok	฿20K	฿345	58m²	2	rent
For sale and for rent 2 bedrooms condo in Dusit, Bangkok	฿21K	฿345	58m²	2	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿22K	฿489	45m²	1	rent
Dusit Avenue, Bangkok	฿24K	฿414	58m²	2	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿24K	฿480	50m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿25K	฿641	39m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿25K	฿414	58m²	1	rent