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

ซื้อcondo

For sale studio condo in Sai Mai, Bangkok

Sai Mai, bangkok|Baan Ua-Athorn Khlong Thanon

฿582K฿19K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿19K/m²

District avg (Condos)฿22160K/m²

This property

Below avgAt avgAbove avg

Great Deal100% below market

Significantly below market for Condos in Sai Mai

31 m²

ตร.ม.

1/undefined

ชั้น

โครงการ: Baan Ua-Athorn Khlong Thanon

สร้างเสร็จ: 2013

สิ่งอำนวยความสะดวก

garden and security

Price History

+6.8%over 6 months

Demo data

Property Timeline

TodayActive

฿582K

Days on market: 4

Mar 22, 2026Listed

฿582K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿19K/m²

District avg฿9122K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-99.8% vs district

-84.3% 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฿582K

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-1531.8038914052509/mo

Monthly Breakdown

Mortgage Payment-฿3K

Rental Income (after vacancy)+฿4K

Common Area Fee (31m² x ฿50)-฿2K

Maintenance-฿969.9683333333334

Insurance + Tax-฿58.1981

Investment Metrics

Annual ROI on Down Payment-10.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿1.6M

Total Rental Income (25yr)฿1.1M

Total Interest Paid฿380K

Down payment: ฿175K (30%)Loan: ฿407K

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿10K(Your property: +79.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿311	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿11K	฿311	31m²	-	rent
The Origin Phahon-Saphanmai, Bangkok	฿14K	฿482	28m²	1	rent
For sale 1 bed condo in Sai Mai, Bangkok	฿370K	฿12K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿528K	฿18K	30m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿529K	฿17K	32m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿550K	฿17K	33m²	1	sale
For sale 1 bed condo in Sai Mai, Bangkok	฿995K	฿40K	25m²	1	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

For sale studio condo in Sai Mai, Bangkok

Price Analysis

โครงการ: Baan Ua-Athorn Khlong Thanon

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment