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

Belicondo

, bangkok|Windshell Naradhiwas

฿224.2M฿495K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿495K/m²

District avg (3BR Condos)฿90K/m²

This property

Below avgAt avgAbove avg

Overpriced449% above market

Significantly above market for 3BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Windshell Naradhiwas

Selesai: 2019

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿224.2M

Days on market: 0

Mar 27, 2026Listed

฿224.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿495K/m²

District avg฿63K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+683.5% vs district

+504.9% 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฿224.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-164125.23130805691/mo

Monthly Breakdown

Mortgage Payment-฿1.0M

Rental Income (after vacancy)+฿1.3M

Common Area Fee (453m² x ฿50)-฿23K

Maintenance-฿374K

Insurance + Tax-฿22K

Investment Metrics

Annual ROI on Down Payment-2.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿429.0M

Total Rental Income (25yr)฿379.8M

Total Interest Paid฿146.4M

Down payment: ฿67.3M (30%)Loan: ฿157.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿504(Your property: +98108.7%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿105K	฿311	320m²	3	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿125K	฿345	355m²	4	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿136K	฿242	552m²	4	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿157K	฿449	340m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿167K	฿414	393m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿167K	฿414	386m²	3	sale
For sale and for rent 3 bedrooms condo in Yan Nawa, Bangkok	฿188K	฿518	360m²	3	sale
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿230K	฿483	457m²	4	rent
For rent and for sale 4 bedrooms condo in Yan Nawa, Bangkok	฿314K	฿863	355m²	4	sale
For rent and for sale 4 bedrooms condo in Yan Nawa, Bangkok	฿366K	฿1K	355m²	4	sale