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

매매condo

Hyde Sukhumvit 13 - 2BR 76.05sqm

Watthana, bangkok|Hyde Sukhumvit 13

฿12.9M฿170K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿170K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Good Value14% below market

Below market average for 2BR Condos in Watthana

침실

욕실

편의시설

poolgymfitnessparking

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿12.9M

Days on market: 0

Mar 27, 2026Listed

฿12.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿170K/m²

District avg฿126K/m²

City avg฿78K/m²

-50% belowMarket avg+50% above

OVERPRICED+34.9% vs district

+118.0% 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฿12.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-17174.576554384847/mo

Monthly Breakdown

Mortgage Payment-฿58K

Rental Income (after vacancy)+฿68K

Common Area Fee (76.05m² x ฿50)-฿4K

Maintenance-฿22K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-5.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿25.5M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿8.4M

Down payment: ฿3.9M (30%)Loan: ฿9.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿632.5(Your property: +26757.7%)

Property	Price	Price/m²	Area	Beds	Type
[RENT] 1 Bedroom 54 sqm Near BTS Ekkamai At Noble reveal Ekkamai (C16621)	฿33K	฿611	54m²	1	rent
1-BR Condo at Noble Reveal Ekamai near BTS Ekkamai	฿33K	฿600	55m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿483	75m²	1	sale
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent
2-BR Condo at Sukhumvit Living Town near MRT Phetchaburi	฿40K	฿635	63m²	2	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿40K	฿714	56m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿45K	฿794	56m²	1	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿45K	฿776	58m²	1	rent
FOR RENT Condo Quattro by Sansiri BTS-Thong Lo	฿45K	฿769	58.51m²	1	rent
2-BR Condo at Villa Sikhara Condominium close to Phrom Phong	฿48K	฿490	98m²	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

인근 학교

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

Hyde Sukhumvit 13 - 2BR 76.05sqm

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