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

Buycondo

For sale 3 bedrooms condo in Yan Nawa, Bangkok

Yan Nawa, bangkok|The Executive Regent

฿15.9M฿65K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿65K/m²

District avg (3BR Condos)฿106K/m²

This property

Below avgAt avgAbove avg

Great Deal38% below market

Significantly below market for 3BR Condos in Yan Nawa

Beds

Baths

Project: The Executive Regent

Completed: 1996

Amenities

parkingchildren areagymsauna

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿15.9M

Days on market: 4

Mar 22, 2026Listed

฿15.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿65K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-15.7% vs district

-45.4% 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฿15.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-83237.75286430023/mo

Monthly Breakdown

Mortgage Payment-฿72K

Rental Income (after vacancy)+฿29K

Common Area Fee (243m² x ฿50)-฿12K

Maintenance-฿26K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-21.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿33.5M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿10.4M

Down payment: ฿4.8M (30%)Loan: ฿11.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿331.4(Your property: +19607.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿48K	฿242	180m²	3	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿53K	฿242	213m²	2	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿53K	฿276	179m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿63K	฿276	214m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿85K	฿276	276m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿95K	฿345	256m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿95K	฿345	268m²	3	rent
For rent 2 bedrooms condo in Yan Nawa, Bangkok	฿95K	฿483	186m²	2	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿95K	฿380	235m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿106K	฿449	227m²	3	rent

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

Nearby Schools

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms condo in Yan Nawa, Bangkok

Price Analysis

Project: The Executive Regent

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Yan Nawa

CARE@NONSI20

Rattaya Place

Sathu 55 4th floor

Cheap Room for Rent