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

Belicondo

, bangkok|Wan Vayla Na Chaophraya

฿59.2M฿212K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿212K/m²

District avg (3BR Condos)฿123K/m²

This property

Below avgAt avgAbove avg

Overpriced72% 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

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿59.2M

Days on market: 0

Mar 27, 2026Listed

฿59.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿212K/m²

District avg฿73K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+189.9% vs district

+173.2% 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฿59.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-372096.1093635489/mo

Monthly Breakdown

Mortgage Payment-฿267K

Rental Income (after vacancy)+฿14K

Common Area Fee (280m² x ฿50)-฿14K

Maintenance-฿99K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-25.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿115.7M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿38.7M

Down payment: ฿17.8M (30%)Loan: ฿41.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿151K(Your property: +40.1%)

Property	Price	Price/m²	Area	Beds	Type
For sale 4 bedrooms condo in Dusit, Bangkok	฿36.6M	฿111K	328m²	4	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿37.4M	฿114K	328m²	3	sale
For sale 4 bedrooms condo in Dusit, Bangkok	฿63.5M	฿228K	279m²	4	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

Sekolah Terdekat

NIST International School

฿700K – ฿1.1M/yr

4.7

More in

Rent

UMA Residence @ Dusit Bangkok

฿7K

30m²

Rent