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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿12.3M฿178K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿178K/m²

District avg (2BR Condos)฿122K/m²

This property

Below avgAt avgAbove avg

Overpriced47% above market

Significantly above market for 2BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Wan Vayla Na Chaophraya

Selesai: 2027

Fasilitas

children areagardengymlibrary

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿12.3M

Days on market: 0

Mar 27, 2026Listed

฿12.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿178K/m²

District avg฿73K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+144.6% vs district

+142.5% 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฿12.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-67068.12808932288/mo

Monthly Breakdown

Mortgage Payment-฿56K

Rental Income (after vacancy)+฿14K

Common Area Fee (69m² x ฿50)-฿3K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-21.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿24.2M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿8.0M

Down payment: ฿3.7M (30%)Loan: ฿8.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿318.7(Your property: +55899.1%)

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 Suan Sukhothai, Bangkok	฿20K	฿230	87m²	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
For rent 1 bed condo in Dusit, Bangkok	฿21K	฿276	76m²	1	rent
Baan Samsen Condominium, Bangkok	฿22K	฿289	76m²	2	rent
Suphawadee Tower, Bangkok	฿23K	฿288	80m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿24K	฿480	50m²	1	rent