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

Купитьcondo

Baan On-nut Sukhumvit 77 Condominium

Suan Luang, bangkok|Baan On Nut Sukhumvit Condominium Suan Luang

฿158.0M฿849K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿849K/m²

District avg (3BR Condos)฿203K/m²

This property

Below avgAt avgAbove avg

Overpriced318% above market

Significantly above market for 3BR Condos in Suan Luang

Спальни

Ванные

Проект: Baan On Nut Sukhumvit Condominium Suan Luang

Завершён: 2017

Удобства

swimming poolpoolgymfitness

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿158.0M

Days on market: 3

Mar 23, 2026Listed

฿158.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿849K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+440.6% vs district

+610.7% 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฿158.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-988557.3447066416/mo

Monthly Breakdown

Mortgage Payment-฿713K

Rental Income (after vacancy)+฿12K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿263K

Insurance + Tax-฿16K

Investment Metrics

Annual ROI on Down Payment-25.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿300.3M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿103.2M

Down payment: ฿47.4M (30%)Loan: ฿110.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿9K(Your property: +9149.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿26K	฿173	135m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿29K	฿138	178m²	3	rent
For rent 2 bedrooms condo in Suan Luang, Bangkok	฿31K	฿173	160m²	2	rent
3-BR Condo at Floraville Condominium near ARL Hua Mak	฿35K	฿241	145m²	3	rent
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿242	145m²	3	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿37K	฿173	184m²	1	sale
For rent 3 bedrooms condo in Suan Luang, Bangkok	฿37K	฿173	184m²	3	sale
For sale 3 bedrooms condo in Suan Luang, Bangkok	฿4.2M	฿25K	171m²	3	sale
For sale 1 bed condo in Suan Luang, Bangkok	฿5.3M	฿26K	208m²	1	sale
For sale studio condo in Suan Luang, Bangkok	฿6.1M	฿40K	152m²	-	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

Школы рядом

NIST International School

฿700K – ฿1.1M/yr

4.7

Baan On-nut Sukhumvit 77 Condominium

Price Analysis

Проект: Baan On Nut Sukhumvit Condominium Suan Luang

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Suan Luang

KR RESIDENCE

Residence 49

Baanonnuch39

Panya Mansion Ramkhamhang soi4