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

Buycondo

Wan Vayla Na Chaophraya — 1BR, 50 sqm

Dusit, bangkok|Wan Vayla Na Chaophraya

฿7.0M฿139K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿139K/m²

District avg (Condos)฿144K/m²

This property

Below avgAt avgAbove avg

Fair Price3% below market

At market average for Condos in Dusit

50 m²

m²

—

Floor

Amenities

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿7.0M

Days on market: 5

Mar 21, 2026Listed

฿7.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿139K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+55.5% vs district

+16.7% 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฿7.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-26919.199220859817/mo

Monthly Breakdown

Mortgage Payment-฿31K

Rental Income (after vacancy)+฿19K

Common Area Fee (50m² x ฿50)-฿3K

Maintenance-฿12K

Insurance + Tax-฿697.3208999999999

Investment Metrics

Annual ROI on Down Payment-15.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿13.9M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿4.6M

Down payment: ฿2.1M (30%)Loan: ฿4.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿65K(Your property: +114.1%)

Property	Price	Price/m²	Area	Beds	Type
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿21K	฿345	58m²	-	rent
Dusit Avenue — 2BR, 58 sqm	฿25K	฿414	58m²	-	rent
Supavadee Tower — 1BR, 50 sqm	฿2.3M	฿47K	50m²	-	sale
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Dusit Avenue — 2BR, 58 sqm	฿5.8M	฿100K	58m²	-	sale
Wan Vayla Na Chaophraya — 1BR, 49 sqm	฿7.6M	฿155K	49m²	-	sale
Wan Vayla Na Chaophraya — 1BR, 46 sqm	฿8.4M	฿182K	46m²	-	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

Nearby Schools

NIST International School

฿700K – ฿1.1M/yr

4.7

Wan Vayla Na Chaophraya — 1BR, 50 sqm

Price Analysis

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Dusit

Wan Vayla Na Chaophraya — 4BR+, 186 sqm

Wan Vayla Na Chaophraya — 4BR+, 279 sqm

Wan Vayla Na Chaophraya — 3BR, 87 sqm

Wan Vayla Na Chaophraya — 4BR+, 186 sqm