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

購入condo

For rent 2 bedrooms condo in Watthana, Bangkok

Watthana, bangkok|31 Residence

฿101K฿414/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿414/m²

District avg (2BR Condos)฿187K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for 2BR Condos in Watthana

寝室

浴室

プロジェクト: 31 Residence

竣工日: 2011

設備・アメニティ

parkingchildren areagymsauna

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿101K

Days on market: 4

Mar 22, 2026Listed

฿101K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿414/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.7% vs district

-99.7% 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฿101K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿30K/mo

Monthly Breakdown

Mortgage Payment-฿453.4148695688026

Rental Income (after vacancy)+฿43K

Common Area Fee (240m² x ฿50)-฿12K

Maintenance-฿167.555

Insurance + Tax-฿10.0533

Investment Metrics

Annual ROI on Down Payment1208.5%

Break-even Period0.1 years

Total Cost (25yr)฿3.8M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿66K

Down payment: ฿30K (30%)Loan: ฿70K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿277.9(Your property: +49.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Watthana, Bangkok	฿53K	฿207	240m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿58K	฿311	175m²	3	sale
For rent 3 bedrooms condo in Watthana, Bangkok	฿58K	฿207	253m²	3	rent
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿63K	฿242	240m²	2	sale
For rent 4 bedrooms condo in Watthana, Bangkok	฿69K	฿242	270m²	4	rent
Ready to move 3 bed 4 bath condo for rent D.H.Grand Tower	฿75K	฿268	280m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿83K	฿276	271m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿85K	฿345	240m²	3	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

近隣の学校

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For rent 2 bedrooms condo in Watthana, Bangkok

Price Analysis

プロジェクト: 31 Residence

設備・アメニティ

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

近隣の学校

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