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

购买condo

For sale 1 bed condo in Dusit, Bangkok

Dusit, bangkok|Wan Vayla Na Chaophraya

฿5.9M฿173K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿173K/m²

District avg (1BR Condos)฿135K/m²

This property

Below avgAt avgAbove avg

Overpriced28% above market

Significantly above market for 1BR Condos in Dusit

卧室

卫浴

项目: Wan Vayla Na Chaophraya

竣工日期: 2027

配套设施

children areagardengymlibrary

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿5.9M

Days on market: 4

Mar 22, 2026Listed

฿5.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿173K/m²

District avg฿70K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+145.3% vs district

+44.5% 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฿5.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-25078.083633269223/mo

Monthly Breakdown

Mortgage Payment-฿26K

Rental Income (after vacancy)+฿13K

Common Area Fee (34m² x ฿50)-฿2K

Maintenance-฿10K

Insurance + Tax-฿587.2728

Investment Metrics

Annual ROI on Down Payment-17.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿11.6M

Total Rental Income (25yr)฿4.0M

Total Interest Paid฿3.8M

Down payment: ฿1.8M (30%)Loan: ฿4.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿15K(Your property: +1036.1%)

Property	Price	Price/m²	Area	Beds	Type
Intraview Condotown, Bangkok	฿4K	฿141	27m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿14K	฿449	30m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿14K	฿449	30m²	1	rent
For rent 1 bed condo in Dusit, Bangkok	฿20K	฿587	34m²	1	rent
Supalai Premier Samsen-Ratchawat, Bangkok	฿25K	฿641	39m²	1	rent
For sale 1 bed condo in Dusit, Bangkok	฿2.4M	฿89K	27m²	1	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

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

For sale 1 bed condo in Dusit, Bangkok

Price Analysis

项目: Wan Vayla Na Chaophraya

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 Dusit

UMA Residence @ Dusit Bangkok

Chonlatorn

Showfha

SP NATURE VILLE