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

Купитьcondo

Na Vara Residence, Bangkok

Патхумван, bangkok|Na Vara Residence Verified across 2 data sources

฿19.5M฿291K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿291K/m²

District avg (2BR Condos)฿299K/m²

This property

Below avgAt avgAbove avg

Fair Price3% below market

At market average for 2BR Condos in Патхумван

Спальни

Ванные

Проект: Na Vara Residence

Завершён: 2018

Удобства

swimming poolpoolgymfitness

Price History

+9.3%over 6 months

Demo data

Property Timeline

TodayActive

฿19.5M

Days on market: 0

Mar 27, 2026Listed

฿19.5M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿291K/m²

District avg฿174K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+67.0% vs district

+301.6% 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฿19.5M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿167K/mo

Monthly Breakdown

Mortgage Payment-฿88K

Rental Income (after vacancy)+฿293K

Common Area Fee (67m² x ฿50)-฿3K

Maintenance-฿33K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment34.3%

Break-even Period2.9 years

Total Cost (25yr)฿37.7M

Total Rental Income (25yr)฿87.9M

Total Interest Paid฿12.7M

Down payment: ฿5.8M (30%)Loan: ฿13.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿408(Your property: +71234.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Pathum Wan, Bangkok	฿19K	฿276	65m²	-	rent
For rent studio condo in Pathum Wan, Bangkok	฿20K	฿345	53m²	-	rent
Baan Kasemsan 1, Bangkok	฿20K	฿400	50m²	1	rent
Condo One Siam condominium, Bangkok	฿20K	฿417	48m²	1	rent
For rent studio condo in Pathum Wan, Bangkok	฿22K	฿449	47m²	-	rent
Noble Ambience Sarasin, Bangkok	฿22K	฿458	48m²	1	rent
The Rajdamri, Bangkok	฿22K	฿423	52m²	1	rent
The Rajdamri	฿23K	฿479	48m²	-	rent
Noble Ambience Sarasin, Bangkok	฿23K	฿479	48m²	1	rent
The Royal Place 1, Bangkok	฿23K	฿354	65m²	1	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

Школы рядом

NIST International School

฿700K – ฿1.1M/yr

4.7

Na Vara Residence, Bangkok

Price Analysis

Проект: Na Vara Residence

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Патхумван

Condo near BTS Ratchadamri for rent

The Rajdamri

The Rajdamri

Condo near BTS Ratchadamri for rent