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

购买apartment

For sale 7 bedrooms house in Sattahip, Chonburi

Watthana, bangkok|Bay View

฿55.0M฿92K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿92K/m²

District avg (7BR Apartments)฿67K/m²

This property

Below avgAt avgAbove avg

Overpriced36% above market

Significantly above market for 7BR Apartments in Watthana

卧室

卫浴

项目: Bay View

竣工日期: 2007

配套设施

parkinggymsecurity and swimming pool

Price History

+9.9%over 6 months

Demo data

Property Timeline

TodayActive

฿55.0M

Days on market: 0

Mar 27, 2026Listed

฿55.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿92K/m²

District avg฿126K/m²

City avg฿78K/m²

-50% belowMarket avg+50% above

GREAT DEAL-27.2% vs district

+17.8% 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฿55.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-307537.9308920851/mo

Monthly Breakdown

Mortgage Payment-฿248K

Rental Income (after vacancy)+฿68K

Common Area Fee (600m² x ฿50)-฿30K

Maintenance-฿92K

Insurance + Tax-฿6K

Investment Metrics

Annual ROI on Down Payment-22.4%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿112.6M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿35.9M

Down payment: ฿16.5M (30%)Loan: ฿38.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿13K(Your property: +579.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 9 bedrooms house in Khlong Toei, Bangkok	฿90K	฿207	432m²	9	rent
For rent 4 bedrooms condo in Bang Lamung, Chonburi	฿127K	฿276	450m²	4	rent
For rent 3 bedrooms house in Watthana, Bangkok	฿243K	฿518	450m²	3	rent
For sale 5 bedrooms condo in Bang Lamung, Chonburi	฿24.1M	฿53K	454m²	5	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

Regents International School Pattaya

British / IB

฿400K – ฿750K/yr

4.5

For sale 7 bedrooms house in Sattahip, Chonburi

Price Analysis

项目: Bay View

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 Watthana

Greenview Ekkamai 10 Suite

Barn & Bed Hostel Close to BTS Phrom Phong.

Bann Pridi 14 (800 meters from BTS Phra Khanong)

House number 39-40, Sukhumvit 71