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

매매villa

For sale 3 bedrooms condo in Sathon, Bangkok

Sathon, bangkok|The Issara Sathorn

฿39.2M฿292K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿292K/m²

District avg (3BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Overpriced45% above market

Significantly above market for 3BR Villas in Sathon

침실

욕실

프로젝트: The Issara Sathorn

준공일: 2023

편의시설

parkingconciergegardengym

Price History

+7.4%over 6 months

Demo data

Property Timeline

TodayActive

฿39.2M

Days on market: 0

Mar 27, 2026Listed

฿39.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿292K/m²

District avg฿149K/m²

City avg฿88K/m²

-50% belowMarket avg+50% above

OVERPRICED+95.7% vs district

+233.4% 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฿39.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-147926.2456009051/mo

Monthly Breakdown

Mortgage Payment-฿177K

Rental Income (after vacancy)+฿105K

Common Area Fee (134m² x ฿50)-฿7K

Maintenance-฿65K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-15.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿75.7M

Total Rental Income (25yr)฿31.4M

Total Interest Paid฿25.6M

Down payment: ฿11.7M (30%)Loan: ฿27.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿403.9(Your property: +72231.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿449	102m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿276	170m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿483	95m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿50K	฿483	98m²	2	rent
For rent 2 bedrooms apartment in Sathon, Bangkok	฿51K	฿414	120m²	2	rent
For rent 3 bedrooms condo in Sathon, Bangkok	฿52K	฿449	110m²	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

인근 학교

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 3 bedrooms condo in Sathon, Bangkok

Price Analysis

프로젝트: The Issara Sathorn

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Sathon

Sathorn Park Place, Bangkok

Four Seasons Private Residences, Bangkok

The Empire Place, Bangkok

Knightsbridge Prime Sathorn, Bangkok