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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿32.9M฿177K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿177K/m²

District avg (3BR Condos)฿123K/m²

This property

Below avgAt avgAbove avg

Overpriced43% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Wan Vayla Na Chaophraya

Selesai: 2027

Fasilitas

children areagardengymlibrary

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿32.9M

Days on market: 0

Mar 27, 2026Listed

฿32.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿177K/m²

District avg฿73K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+142.1% vs district

+138.8% 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฿32.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-201827.23668375652/mo

Monthly Breakdown

Mortgage Payment-฿148K

Rental Income (after vacancy)+฿14K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿55K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-24.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿64.7M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿21.5M

Down payment: ฿9.9M (30%)Loan: ฿23.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿72K(Your property: +144.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Dusit, Bangkok	฿53K	฿276	180m²	3	sale
For rent 2 bedrooms condo in Dusit, Bangkok	฿64K	฿380	156m²	2	sale
For sale and for rent 3 bedrooms condo in Dusit, Bangkok	฿74K	฿414	177m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿16.6M	฿93K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿16.7M	฿94K	177m²	2	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿101K	175m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿99K	178m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.8M	฿100K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿18.5M	฿119K	156m²	2	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿18.7M	฿115K	162m²	2	sale