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

Buycondo

For rent studio condo in Phaya Thai, Bangkok

Phaya Thai, bangkok|Villa Rachakhru

฿38K฿656/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿656/m²

District avg (Condos)฿130K/m²

This property

Below avgAt avgAbove avg

Great Deal99% below market

Significantly below market for Condos in Phaya Thai

56 m²

m²

1/undefined

Floor

Project: Villa Rachakhru

Completed: 2005

Amenities

parkinggymsecurity and swimming pool

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿38K

Days on market: 4

Mar 22, 2026Listed

฿38K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿656/m²

District avg฿94K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.3% vs district

-99.5% 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฿38K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿7K/mo

Monthly Breakdown

Mortgage Payment-฿171.78106245846192

Rental Income (after vacancy)+฿10K

Common Area Fee (56m² x ฿50)-฿3K

Maintenance-฿63.48

Insurance + Tax-฿3.8087999999999997

Investment Metrics

Annual ROI on Down Payment746.2%

Break-even Period0.1 years

Total Cost (25yr)฿912K

Total Rental Income (25yr)฿3.0M

Total Interest Paid฿25K

Down payment: ฿11K (30%)Loan: ฿27K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿437.3(Your property: +50.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿13K	฿276	41m²	2	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿16K	฿345	45m²	1	rent
For rent studio condo in Phaya Thai, Bangkok	฿20K	฿414	45m²	-	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿21K	฿311	63m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿23K	฿449	49m²	1	rent
For rent 2 bedrooms condo in Phaya Thai, Bangkok	฿23K	฿414	54m²	2	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿26K	฿552	45m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿26K	฿621	41m²	1	rent
For rent 1 bed condo in Phaya Thai, Bangkok	฿26K	฿380	65m²	1	rent
1-BR Condo at Chateau In Town Phaholyothin 11 near BTS Saphan Khwai	฿27K	฿611	44m²	1	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

NIST International School

฿700K – ฿1.1M/yr

4.7

For rent studio condo in Phaya Thai, Bangkok

Price Analysis

Project: Villa Rachakhru

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Phaya Thai

Poonsuk Residence

Napha Residence

DK Grand Phahonyothin

Nutpravee Apartment