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

购买condo

The Niche Sukhumvit 49 — Studio, 32 sqm

Watthana, bangkok|The Niche Sukhumvit 49

฿2.9M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (Studios Condos)฿207K/m²

This property

Below avgAt avgAbove avg

Great Deal57% below market

Significantly below market for Studios Condos in Watthana

Studio

卧室

卫浴

配套设施

Price History

+7.3%over 6 months

Demo data

Property Timeline

TodayActive

฿2.9M

Days on market: 5

Mar 21, 2026Listed

฿2.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿89K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

UNDERPRICED-11.1% vs district

-25.3% 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฿2.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿24K/mo

Monthly Breakdown

Mortgage Payment-฿13K

Rental Income (after vacancy)+฿43K

Common Area Fee (32m² x ฿50)-฿2K

Maintenance-฿5K

Insurance + Tax-฿285.70140000000004

Investment Metrics

Annual ROI on Down Payment33.1%

Break-even Period3.0 years

Total Cost (25yr)฿5.9M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿1.9M

Down payment: ฿857K (30%)Loan: ฿2.0M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿467.36(Your property: +18996.9%)

Property	Price	Price/m²	Area	Beds	Type
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿14K	฿310.5	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿15K	฿345	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿16K	฿379.5	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 41 sqm	฿16K	฿379.5	41m²	-	rent
The Niche Sukhumvit 49 — 1BR, 40 sqm	฿18K	฿448.5	40m²	-	rent
The Niche Sukhumvit 49 — 1BR, 40 sqm	฿18K	฿448.5	40m²	-	rent
Noble Around 33 — Studio, 30 sqm	฿19K	฿586.5	30m²	Studio	rent
Chalermnit Art De Maison — 1BR, 41 sqm	฿22K	฿517.5	41m²	-	rent
Chalermnit Art De Maison — 1BR, 41 sqm	฿22K	฿517.5	41m²	-	rent
Noble Around 33 — Studio, 30 sqm	฿22K	฿740.6	30m²	Studio	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

The Niche Sukhumvit 49 — Studio, 32 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 Watthana

The Niche Sukhumvit 49 — 1BR, 41 sqm

The Niche Sukhumvit 49 — 1BR, 41 sqm

The Niche Sukhumvit 49 — 2BR, 62 sqm

The Niche Sukhumvit 49 — 1BR, 40 sqm