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

購入condo

For rent and for sale 1 bed condo in Suan Luang, Bangkok

Suan Luang, bangkok|IKON Sukhumvit 77 Verified across 2 data sources

฿3.7M฿122K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿122K/m²

District avg (1BR Condos)฿163K/m²

This property

Below avgAt avgAbove avg

Great Deal25% below market

Significantly below market for 1BR Condos in Suan Luang

寝室

浴室

プロジェクト: IKON Sukhumvit 77

竣工日: 2021

設備・アメニティ

parkingconciergegardengym

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿3.7M

Days on market: 0

Mar 27, 2026Listed

฿3.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿122K/m²

District avg฿63K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+94.4% vs district

+70.5% 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฿3.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿32K/mo

Monthly Breakdown

Mortgage Payment-฿17K

Rental Income (after vacancy)+฿56K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿6K

Insurance + Tax-฿365.8691

Investment Metrics

Annual ROI on Down Payment34.6%

Break-even Period2.9 years

Total Cost (25yr)฿7.3M

Total Rental Income (25yr)฿16.8M

Total Interest Paid฿2.4M

Down payment: ฿1.1M (30%)Loan: ฿2.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿270.5(Your property: +44973.2%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	30m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿8K	฿276	26m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿8K	฿242	32m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿276	33m²	1	rent
Condo U Delight @ Onnut Station	฿10K	฿323	31m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿345	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿414	24m²	-	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 and for sale 1 bed condo in Suan Luang, Bangkok

Price Analysis

プロジェクト: IKON Sukhumvit 77

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 Suan Luang

Modern Home Place

Lumpini Ville Sukhumvit 77

Artemis Sukhumvit 77

Regent Home Sukhumvit 81