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

매매condo

Supalai Place - 4BR 410sqm

Watthana, bangkok|Supalai Place

฿54.8M฿133K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿133K/m²

District avg (4BR Condos)฿188K/m²

This property

Below avgAt avgAbove avg

Great Deal29% below market

Significantly below market for 4BR Condos in Watthana

침실

욕실

편의시설

poolgymfitnessparking

Price History

+8.7%over 6 months

Demo data

Property Timeline

TodayActive

฿54.8M

Days on market: 3

Mar 23, 2026Listed

฿54.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿133K/m²

District avg฿149K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-10.5% vs district

+11.4% 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฿54.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-321148.43418722466/mo

Monthly Breakdown

Mortgage Payment-฿247K

Rental Income (after vacancy)+฿43K

Common Area Fee (410m² x ฿50)-฿21K

Maintenance-฿91K

Insurance + Tax-฿5K

Investment Metrics

Annual ROI on Down Payment-23.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿109.2M

Total Rental Income (25yr)฿12.9M

Total Interest Paid฿35.8M

Down payment: ฿16.4M (30%)Loan: ฿38.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿11K(Your property: +1154.2%)

Property	Price	Price/m²	Area	Beds	Type
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	3	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿86K	฿242	337m²	3	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿127K	฿345	350m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿138K	฿276	480m²	4	rent
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	440m²	4	sale
For rent 4 bedrooms condo in Watthana, Bangkok	฿143K	฿311	420m²	4	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿159K	฿449	340m²	3	rent
Lovely Place for Rent - 4 beds - 420.00 sqm - 180000 THB	฿180K	฿429	420m²	4	rent
Supalai Place - 3BR 365sqm	฿18.9M	฿52K	365m²	3	sale
Supalai Place - 3BR 365sqm	฿18.9M	฿52K	365m²	3	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

인근 학교

NIST International School

฿700K – ฿1.1M/yr

4.7

Supalai Place - 4BR 410sqm

Price Analysis

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

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