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

购买condo

The Privilege Residence — 4BR+, 400 sqm

Other Bangkok, bangkok|The Privilege Residence

฿32.0M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (Condos)฿108K/m²

This property

Below avgAt avgAbove avg

Great Deal26% below market

Significantly below market for Condos in Other Bangkok

400 m²

平方米

—

楼层

配套设施

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿32.0M

Days on market: 5

Mar 21, 2026Listed

฿152K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿80K/m²

District avg฿74K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

ABOVE MARKET+8.0% vs district

-33.1% 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฿32.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-26064.970756021474/mo

Monthly Breakdown

Mortgage Payment-฿144K

Rental Income (after vacancy)+฿195K

Common Area Fee (400m² x ฿50)-฿20K

Maintenance-฿53K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-3.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿66.3M

Total Rental Income (25yr)฿58.4M

Total Interest Paid฿20.9M

Down payment: ฿9.6M (30%)Loan: ฿22.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿359(Your property: +22184.1%)

Property	Price	Price/m²	Area	Beds	Type
For rent 5 bedrooms condo in Kathu, Phuket	฿103K	฿276	340m²	5	rent
For rent 5 bedrooms condo in Kathu, Phuket	฿103K	฿276	340m²	5	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿116K	฿311	345m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿116K	฿311	345m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿127K	฿414	300m²	3	rent
For rent 3 bedrooms condo in Pathum Wan, Bangkok	฿127K	฿414	300m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿380	400m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿414	350m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿414	350m²	3	rent
For rent 3 bedrooms condo in Kathu, Phuket	฿153K	฿380	400m²	3	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

附近学校

British International School Phuket

British / IB

฿350K – ฿680K/yr

4.4

The Privilege Residence — 4BR+, 400 sqm

Price Analysis

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Other Bangkok

For rent 2 bedrooms condo in Ratchathewi, Bangkok

For rent 3 bedrooms condo in Ratchathewi, Bangkok

For rent 1 bed condo in Ratchathewi, Bangkok

For rent 3 bedrooms condo in Ratchathewi, Bangkok