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

ซื้อcondo

For sale and for rent 1 bed condo in Bang Na, Bangkok

บางนา, bangkok|Elio Del Ray

฿2.6M฿77K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿77K/m²

District avg (1BR Condos)฿100K/m²

This property

Below avgAt avgAbove avg

Great Deal23% below market

Significantly below market for 1BR Condos in บางนา

ห้องนอน

ห้องน้ำ

โครงการ: Elio Del Ray

สร้างเสร็จ: 2013

สิ่งอำนวยความสะดวก

parkingchildren areagardengym

Price History

+9.1%over 6 months

Demo data

Property Timeline

TodayActive

฿2.6M

Days on market: 0

Mar 27, 2026Listed

฿2.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿77K/m²

District avg฿55K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+40.2% vs district

+4.2% 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฿2.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿3K/mo

Monthly Breakdown

Mortgage Payment-฿12K

Rental Income (after vacancy)+฿21K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿4K

Insurance + Tax-฿261.3375

Investment Metrics

Annual ROI on Down Payment3.9%

Break-even Period25.6 years

Total Cost (25yr)฿5.4M

Total Rental Income (25yr)฿6.2M

Total Interest Paid฿1.7M

Down payment: ฿784K (30%)Loan: ฿1.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿283.8(Your property: +26972.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Bang Na, Bangkok	฿3K	฿69	29m²	-	rent
เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข	฿9K	฿283	30m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿345	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿276	32m²	-	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿207	41m²	1	rent
For rent 1 bed condo in Bang Na, Bangkok	฿9K	฿242	35m²	1	rent
For rent studio condo in Bang Na, Bangkok	฿9K	฿380	24m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿380	26m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿311	29m²	-	rent
For rent studio condo in Bang Na, Bangkok	฿10K	฿345	27m²	-	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

โรงเรียนใกล้เคียง

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale and for rent 1 bed condo in Bang Na, Bangkok

Price Analysis

โครงการ: Elio Del Ray

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in บางนา

เช่า คอนโด ซิตี้ โฮม สุขุมวิท 101 ใกล้ BTS สถานีอุมสุข

The Coast Bangkok

The Coast Bangkok

IDEO Mobi Sukhumvit 66