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

Buyvilla

For sale 3 bedrooms condo in Watthana, Bangkok

Watthana, bangkok|D 65 Verified across 3 data sources

฿10.1M฿94K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿94K/m²

District avg (3BR Villas)฿133K/m²

This property

Below avgAt avgAbove avg

Great Deal29% below market

Significantly below market for 3BR Villas in Watthana

Beds

Baths

Project: D 65

Completed: 2007

Amenities

parkingconciergegardengym

Price History

+7.2%over 6 months

Demo data

Property Timeline

TodayActive

฿10.1M

Days on market: 0

Mar 27, 2026Listed

฿10.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿94K/m²

District avg฿126K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

GREAT DEAL-25.4% vs district

+27.3% 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฿10.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-612.6872579099727/mo

Monthly Breakdown

Mortgage Payment-฿45K

Rental Income (after vacancy)+฿68K

Common Area Fee (107m² x ฿50)-฿5K

Maintenance-฿17K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-0.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿20.5M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿6.6M

Down payment: ฿3.0M (30%)Loan: ฿7.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿373(Your property: +25086.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿30K	฿311	88m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿32K	฿380	83m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿32K	฿380	81m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿33K	฿414	75m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿37K	฿276	120m²	2	sale
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	80m²	1	sale
For rent 2 bedrooms condo in Watthana, Bangkok	฿37K	฿449	80m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿449	79m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿38K	฿311	116m²	2	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 Watthana, Bangkok

Price Analysis

Project: D 65

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