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

Belicondo

, bangkok|Windshell Naradhiwas

฿239.4M฿425K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿425K/m²

District avg (5BR Condos)฿138K/m²

This property

Below avgAt avgAbove avg

Overpriced208% above market

Significantly above market for 5BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: Windshell Naradhiwas

Selesai: 2019

Fasilitas

parkingconciergegymsecurity and swimming pool

Price History

+8.9%over 6 months

Demo data

Property Timeline

TodayActive

฿239.4M

Days on market: 0

Mar 27, 2026Listed

฿239.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿425K/m²

District avg฿63K/m²

City avg฿77K/m²

-50% belowMarket avg+50% above

OVERPRICED+573.0% vs district

+455.7% 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฿239.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-369592.4345870329/mo

Monthly Breakdown

Mortgage Payment-฿1.1M

Rental Income (after vacancy)+฿1.2M

Common Area Fee (563m² x ฿50)-฿28K

Maintenance-฿399K

Insurance + Tax-฿24K

Investment Metrics

Annual ROI on Down Payment-6.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿459.2M

Total Rental Income (25yr)฿348.3M

Total Interest Paid฿156.3M

Down payment: ฿71.8M (30%)Loan: ฿167.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿185K(Your property: +130.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿136K	฿242	552m²	4	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿230K	฿483	457m²	4	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿366K	฿794	450m²	3	rent
For sale 4 bedrooms townhouse in Yan Nawa, Bangkok	฿41.3M	฿60K	689m²	4	sale
For sale 4 bedrooms condo in Yan Nawa, Bangkok	฿75.3M	฿111K	680m²	4	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿76.3M	฿121K	632m²	3	sale
For sale 4 bedrooms condo in Yan Nawa, Bangkok	฿145.3M	฿258K	564m²	4	sale
For sale 5 bedrooms condo in Yan Nawa, Bangkok	฿198.6M	฿353K	562m²	5	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿203.8M	฿450K	453m²	3	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿224.2M	฿495K	453m²	3	sale