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

매매condo

www.ddproperty.com

Unknown, bangkok|The Residences at Sindhorn Kempinski

฿490.0M฿907K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿907K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced687% above market

Significantly above market for Condos in Unknown

540 m²

㎡

—

층

프로젝트: The Residences at Sindhorn Kempinski

준공일: 2020

편의시설

security

Price History

+6.9%over 6 months

Demo data

Property Timeline

TodayActive

฿490.0M

Days on market: 0

Mar 27, 2026Listed

฿490.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿907K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+1436.3% vs district

+1008.9% 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฿490.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-2933978.3917999556/mo

Monthly Breakdown

Mortgage Payment-฿2.2M

Rental Income (after vacancy)+฿169K

Common Area Fee (540m² x ฿50)-฿27K

Maintenance-฿817K

Insurance + Tax-฿49K

Investment Metrics

Annual ROI on Down Payment-24.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿930.8M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿320.0M

Down payment: ฿147.0M (30%)Loan: ฿343.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿120.5(Your property: +752934.9%)

Property	Price	Price/m²	Area	Beds	Type
Marina Bayfront Sriracha, Chon Buri (Pattaya)	฿15K	฿31	478m²	1	rent
Surasak, Chon Buri (Pattaya)	฿25K	฿65	382m²	4	rent
Wantana Village, Chon Buri (Pattaya)	฿40K	฿98	408m²	4	rent
Baan Somprasong, Chon Buri (Pattaya)	฿50K	฿125	400m²	5	rent
The Boulevard Sriracha, Chon Buri (Pattaya)	฿55K	฿131	420m²	3	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿60K	฿100	600m²	4	rent
บ้านเดี่ยว, Chon Buri (Pattaya)	฿65K	฿159	408m²	4	rent
Baan Dusit Pattaya View, Chon Buri (Pattaya)	฿65K	฿169	384m²	4	rent
Chivani Pattaya, Chon Buri (Pattaya)	฿65K	฿130	500m²	3	rent
Silk Road Place, Chon Buri (Pattaya)	฿75K	฿197	380m²	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

www.ddproperty.com

Price Analysis

프로젝트: The Residences at Sindhorn Kempinski

편의시설

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

인근 학교

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket