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

ซื้อvilla

For sale 1 bed condo in Klaeng, Rayong

Rayong, bangkok|The Oriental Beach rayong

฿4.6M฿73K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿73K/m²

District avg (1BR Villas)฿64K/m²

This property

Below avgAt avgAbove avg

Overpriced15% above market

Significantly above market for 1BR Villas in Rayong

ห้องนอน

ห้องน้ำ

โครงการ: The Oriental Beach rayong

สร้างเสร็จ: 2013

สิ่งอำนวยความสะดวก

parkingconciergegymsecurity and swimming pool

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿4.6M

Days on market: 0

Mar 27, 2026Listed

฿4.6M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿73K/m²

District avg฿38K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+91.8% vs district

+1.9% 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฿4.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-17165.170873501484/mo

Monthly Breakdown

Mortgage Payment-฿21K

Rental Income (after vacancy)+฿14K

Common Area Fee (62m² x ฿50)-฿3K

Maintenance-฿8K

Insurance + Tax-฿455.0033

Investment Metrics

Annual ROI on Down Payment-15.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿9.5M

Total Rental Income (25yr)฿4.3M

Total Interest Paid฿3.0M

Down payment: ฿1.4M (30%)Loan: ฿3.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿16K(Your property: +363.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Mueang Rayong, Rayong	฿15K	฿276	50m²	1	rent
For rent studio apartment in Mueang Rayong, Rayong	฿16K	฿311	50m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿16K	฿345	45m²	1	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿17K	฿242	64m²	1	rent
For rent studio apartment in Suan Luang, Bangkok	฿20K	฿345	55m²	-	rent
For rent 1 bed condo in Mueang Rayong, Rayong	฿22K	฿380	54m²	1	rent
For rent 1 bed condo in Klaeng, Rayong	฿23K	฿345	62m²	1	rent
For sale studio condo in Ban Chang, Rayong	฿1.5M	฿34K	45m²	-	sale
For sale 1 bed condo in Mueang Rayong, Rayong	฿2.3M	฿53K	44m²	1	sale
For sale 2 bedrooms condo in Klaeng, Rayong	฿3.2M	฿69K	46m²	2	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 1 bed condo in Klaeng, Rayong

Price Analysis

โครงการ: The Oriental Beach rayong

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Rayong

For rent 1 bed condo in Mueang Rayong, Rayong

For sale 2 bedrooms condo in Mueang Rayong, Rayong

For sale 1 bed condo in Mueang Rayong, Rayong

For rent 1 bed apartment in Suan Luang, Bangkok