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

매매villa

For sale 4 bedrooms house in Bang Khae, Bangkok

Villa, bangkok|Passorn Buddhamonthon Sai 2-Bangweak

฿13.7M฿0/m²

District Investment Score

Investment Score

Create a free account to unlock more details

침실

30 m²

㎡

프로젝트: Passorn Buddhamonthon Sai 2-Bangweak

준공일: 2026

편의시설

parking and security

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿13.7M

Days on market: 0

Mar 27, 2026Listed

฿13.7M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿0/m²

District avg฿52K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

GREAT DEAL-100.0% vs district

-100.0% 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฿13.7M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-40052.130613288144/mo

Monthly Breakdown

Mortgage Payment-฿62K

Rental Income (after vacancy)+฿48K

Common Area Fee (30m² x ฿50)-฿2K

Maintenance-฿23K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-11.7%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿26.3M

Total Rental Income (25yr)฿14.3M

Total Interest Paid฿9.0M

Down payment: ฿4.1M (30%)Loan: ฿9.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿17K(Your property: -100.0%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Mueang Chiang Mai, Chiang Mai	฿12K	฿311	35m²	1	rent
For rent 1 bed condo in Mueang Chiang Mai, Chiang Mai	฿14K	฿380	34m²	1	rent
For rent 1 bed condo in Mueang Chiang Mai, Chiang Mai	฿14K	฿449	30m²	1	rent
For sale and for rent 3 bedrooms house in Thanyaburi, Pathum Thani	฿16K	฿0	30m²	3	rent
For rent 1 bed condo in Mueang Chiang Mai, Chiang Mai	฿16K	฿449	34m²	1	rent
Baan Klang Muang Urbanion Rama 3 - Suk Sawat	฿39K	฿39K	30m²	-	sale
For rent 4 bedrooms house in Bang Khae, Bangkok	฿85K	฿0	30m²	4	rent
For sale 3 bedrooms townhouse in Thanyaburi, Pathum Thani	฿1.8M	฿0	30m²	3	sale
For sale 1 bed condo in Mueang Chiang Mai, Chiang Mai	฿2.1M	฿62K	34m²	1	sale
For sale 1 bed condo in Mueang Chiang Mai, Chiang Mai	฿2.3M	฿66K	35m²	1	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 4 bedrooms house in Bang Khae, Bangkok

프로젝트: Passorn Buddhamonthon Sai 2-Bangweak

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Villa

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

For sale 4 bedrooms villa in Hua Hin, Prachuap Khiri Khan

For rent 3 bedrooms house in Hua Hin, Prachuap Khiri Khan

For sale and for rent 2 bedrooms villa in Hua Hin, Prachuap Khiri Khan