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

ซื้อcondo

www.ddproperty.com

Unknown, bangkok|The Residences at Sindhorn Kempinski Verified across 2 data sources

฿40.8M฿285K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿285K/m²

District avg (Condos)฿115K/m²

This property

Below avgAt avgAbove avg

Overpriced147% above market

Significantly above market for Condos in Unknown

143 m²

ตร.ม.

—

ชั้น

โครงการ: The Residences at Sindhorn Kempinski

สร้างเสร็จ: 2020

สิ่งอำนวยความสะดวก

security

Price History

+7.8%over 6 months

Demo data

Property Timeline

TodayActive

฿40.8M

Days on market: 0

Mar 27, 2026Listed

฿40.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿285K/m²

District avg฿59K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

OVERPRICED+383.1% vs district

+248.7% 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฿40.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-94600.39830223765/mo

Monthly Breakdown

Mortgage Payment-฿184K

Rental Income (after vacancy)+฿169K

Common Area Fee (143m² x ฿50)-฿7K

Maintenance-฿68K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-9.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿79.0M

Total Rental Income (25yr)฿50.6M

Total Interest Paid฿26.6M

Down payment: ฿12.2M (30%)Loan: ฿28.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿212.5(Your property: +134165.9%)

Property	Price	Price/m²	Area	Beds	Type
Laem Chabang Tower, Chon Buri (Pattaya)	฿15K	฿139	108m²	Studio	rent
Panya Resort Condominium, Chon Buri (Pattaya)	฿18K	฿132	136m²	2	rent
Eastern Tower, Chon Buri (Pattaya)	฿22K	฿177	124m²	1	rent
Eastern Tower, Chon Buri (Pattaya)	฿25K	฿245	102m²	2	rent
Rama Harbour View, Chon Buri (Pattaya)	฿25K	฿227	110m²	2	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿201	139m²	1	rent
Nordic Residence, Chon Buri (Pattaya)	฿28K	฿230	122m²	2	rent
Casalunar Paradiso, Chon Buri (Pattaya)	฿28K	฿272	103m²	2	rent
Nordic Dream Paradise, Chon Buri (Pattaya)	฿28K	฿272	103m²	2	rent
Panchalae Boutique Residence, Chon Buri (Pattaya)	฿29K	฿230	126m²	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

NIST International School

฿700K – ฿1.1M/yr

4.7

www.ddproperty.com

Price Analysis

โครงการ: The Residences at Sindhorn Kempinski

สิ่งอำนวยความสะดวก

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

โรงเรียนใกล้เคียง

More in Unknown

The villas near Naiyang beach Phuket, Phuket

Blue Canyon Home 2, Phuket

Surin Sabai, Phuket

Diamond Condominium Bangtao, Phuket