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

Buycondo

Supalai Place - 3BR 120sqm

Watthana, bangkok|Supalai Place

฿9.8M฿82K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿82K/m²

District avg (3BR Condos)฿194K/m²

This property

Below avgAt avgAbove avg

Great Deal58% below market

Significantly below market for 3BR Condos in Watthana

Beds

Baths

Amenities

poolgymfitnessparking

Price History

+6.4%over 6 months

Demo data

Property Timeline

TodayActive

฿9.8M

Days on market: 3

Mar 23, 2026Listed

฿9.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿82K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-44.8% vs district

-31.3% 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฿9.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24664.250955067495/mo

Monthly Breakdown

Mortgage Payment-฿44K

Rental Income (after vacancy)+฿43K

Common Area Fee (120m² x ฿50)-฿6K

Maintenance-฿16K

Insurance + Tax-฿982.5

Investment Metrics

Annual ROI on Down Payment-10.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.3M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿6.4M

Down payment: ฿2.9M (30%)Loan: ฿6.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿349(Your property: +23431.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Watthana, Bangkok	฿30K	฿311	88m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿37K	฿276	120m²	2	sale
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿42K	฿276	145m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿42K	฿345	118m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿42K	฿311	124m²	2	sale
For rent 2 bedrooms condo in Watthana, Bangkok	฿44K	฿276	150m²	2	sale
For rent 2 bedrooms condo in Watthana, Bangkok	฿50K	฿552	86m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿53K	฿414	120m²	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

Supalai Place - 3BR 120sqm

Price Analysis

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Nearby Schools

More in Watthana

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71