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

ซื้อvilla

For rent and for sale 2 bedrooms condo in Sathon, Bangkok

Sathon, bangkok|Issara Collection Sathorn

฿22.2M฿204K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿204K/m²

District avg (2BR Villas)฿201K/m²

This property

Below avgAt avgAbove avg

Fair Price1% above market

At market average for 2BR Villas in Sathon

ห้องนอน

109 m²

ตร.ม.

โครงการ: Issara Collection Sathorn

สร้างเสร็จ: 2017

สิ่งอำนวยความสะดวก

parkingconciergegardengym

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿22.2M

Days on market: 0

Mar 27, 2026Listed

฿22.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿204K/m²

District avg฿149K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+36.4% vs district

+180.5% 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฿22.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-84697.20561325087/mo

Monthly Breakdown

Mortgage Payment-฿100K

Rental Income (after vacancy)+฿60K

Common Area Fee (109m² x ฿50)-฿5K

Maintenance-฿37K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-15.2%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿43.5M

Total Rental Income (25yr)฿18.1M

Total Interest Paid฿14.5M

Down payment: ฿6.7M (30%)Loan: ฿15.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.2(Your property: +53099.6%)

Property	Price	Price/m²	Area	Beds	Type
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿311	102m²	2	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿32K	฿380	82m²	2	rent
For rent and for sale 2 bedrooms condo in Sathon, Bangkok	฿32K	฿345	93m²	2	rent
For rent 1 bed condo in Sathon, Bangkok	฿35K	฿380	91m²	1	rent
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	85m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿37K	฿414	83m²	2	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿40K	฿414	90m²	2	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿414	102m²	3	sale
For rent 3 bedrooms condo in Sathon, Bangkok	฿44K	฿380	110m²	3	sale
For rent 2 bedrooms condo in Sathon, Bangkok	฿48K	฿380	125m²	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

โรงเรียนใกล้เคียง

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For rent and for sale 2 bedrooms condo in Sathon, Bangkok

Price Analysis

โครงการ: Issara Collection Sathorn

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in Sathon

KAN Place

Baan 116 id:0996162464

FARSAI Apartment Sathorn near BTS Surasuk.

V PLACE APARTMENT in the heart of Sathorn (Business Zone)