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

Купитьcondo

Supalai Place - 3BR 186sqm

Ваттхана, bangkok|Supalai Place

฿19.4M฿104K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿104K/m²

District avg (3BR Condos)฿204K/m²

This property

Below avgAt avgAbove avg

Great Deal49% below market

Significantly below market for 3BR Condos in Ваттхана

Спальни

Ванные

Удобства

poolgymfitnessparking

Price History

+7.7%over 6 months

Demo data

Property Timeline

TodayActive

฿19.4M

Days on market: 0

Mar 27, 2026Listed

฿19.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿104K/m²

District avg฿126K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-17.2% vs district

+27.4% 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฿19.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-63156.78483145582/mo

Monthly Breakdown

Mortgage Payment-฿87K

Rental Income (after vacancy)+฿68K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿32K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-13.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿39.3M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿12.7M

Down payment: ฿5.8M (30%)Loan: ฿13.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿582.6(Your property: +17793.9%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
2-BR Condo at The Waterford Park Sukhumvit 53 Condominium near BTS Thong Lor	฿45K	฿298	151m²	2	rent
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
2-BR Condo at Baan Ananda Condo Sukhumvit 61 near BTS Thong Lor	฿80K	฿533	150m²	2	rent
For Rent 150sqm 3 Bed Condo Ruamjai Heights close to BTS Nana & Asoke	฿95K	฿633	150m²	3	rent
For rent 1 bed apartment in Watthana, Bangkok	฿105K	฿483	210m²	1	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿106K	฿483	215m²	3	sale
For rent 2 bedrooms serviced apartment in Watthana, Bangkok	฿164K	฿1K	149m²	2	rent
905678 For Rent 2 bedrooms Vittorio	฿230K	฿1K	168m²	2	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

Supalai Place - 3BR 186sqm

Price Analysis

Удобства

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

Школы рядом

More in Ваттхана

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71