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

Buycondo

For sale 2 bedrooms condo in Sai Mai, Bangkok

Sai Mai, bangkok|Wynn Condo

฿4.1M฿78K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿78K/m²

District avg (2BR Condos)฿57K/m²

This property

Below avgAt avgAbove avg

Overpriced36% above market

Significantly above market for 2BR Condos in Sai Mai

Beds

Baths

Project: Wynn Condo

Completed: 2018

Amenities

parkinggardengrillgym

Price History

+6.6%over 6 months

Demo data

Property Timeline

TodayActive

฿4.1M

Days on market: 4

Mar 22, 2026Listed

฿4.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿78K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.1% vs district

-34.9% 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฿4.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-24881.758807965074/mo

Monthly Breakdown

Mortgage Payment-฿19K

Rental Income (after vacancy)+฿4K

Common Area Fee (53m² x ฿50)-฿3K

Maintenance-฿7K

Insurance + Tax-฿412.67870000000005

Investment Metrics

Annual ROI on Down Payment-24.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿8.6M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿2.7M

Down payment: ฿1.2M (30%)Loan: ฿2.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿74K(Your property: +5.1%)

Property	Price	Price/m²	Area	Beds	Type
For sale 2 bedrooms condo in Sai Mai, Bangkok	฿3.3M	฿74K	45m²	2	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

For sale 2 bedrooms condo in Sai Mai, Bangkok

Price Analysis

Project: Wynn Condo

Amenities

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment