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

购买condo

For sale 3 bedrooms condo in Yan Nawa, Bangkok

Yan Nawa, bangkok|Baan Lux-Sathon

฿38.0M฿102K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿102K/m²

District avg (3BR Condos)฿106K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for 3BR Condos in Yan Nawa

卧室

卫浴

项目: Baan Lux-Sathon

竣工日期: 2011

配套设施

swimming pool

Price History

+8.4%over 6 months

Demo data

Property Timeline

TodayActive

฿38.0M

Days on market: 4

Mar 22, 2026Listed

฿38.0M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿102K/m²

District avg฿78K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+31.0% vs district

-15.0% 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฿38.0M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-228600.93684768328/mo

Monthly Breakdown

Mortgage Payment-฿171K

Rental Income (after vacancy)+฿29K

Common Area Fee (374m² x ฿50)-฿19K

Maintenance-฿63K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-24.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿77.1M

Total Rental Income (25yr)฿8.6M

Total Interest Paid฿24.8M

Down payment: ฿11.4M (30%)Loan: ฿26.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿31K(Your property: +224.8%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿85K	฿276	276m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿95K	฿345	268m²	3	rent
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿106K	฿311	315m²	3	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿106K	฿311	320m²	3	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿233K	฿483	457m²	4	rent
For rent 4 bedrooms condo in Yan Nawa, Bangkok	฿370K	฿1K	335m²	4	sale
For rent 3 bedrooms condo in Yan Nawa, Bangkok	฿370K	฿794	450m²	3	rent
For sale and for rent 4 bedrooms condo in Yan Nawa, Bangkok	฿19.0M	฿70K	272m²	4	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿37.0M	฿139K	267m²	3	sale
For sale 3 bedrooms condo in Yan Nawa, Bangkok	฿37.0M	฿100K	369m²	3	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

Bangkok Patana School

British / IB

฿600K – ฿950K/yr

4.8

For sale 3 bedrooms condo in Yan Nawa, Bangkok

Price Analysis

项目: Baan Lux-Sathon

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 Yan Nawa

CARE@NONSI20

Rattaya Place

Sathu 55 4th floor

Cheap Room for Rent