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

购买villa

Raintree Village Apartment — 4BR+, 320 sqm

Watthana, bangkok|Raintree Village Apartment

฿25.6M฿80K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿80K/m²

District avg (Villas)฿83K/m²

This property

Below avgAt avgAbove avg

Fair Price4% below market

At market average for Villas in Watthana

320 m²

平方米

—

楼层

配套设施

Price History

+8.2%over 6 months

Demo data

Property Timeline

TodayActive

฿25.6M

Days on market: 5

Mar 21, 2026Listed

฿127K

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿80K/m²

District avg฿100K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

GREAT DEAL-20.3% 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฿25.6M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-133515.81531287084/mo

Monthly Breakdown

Mortgage Payment-฿115K

Rental Income (after vacancy)+฿43K

Common Area Fee (320m² x ฿50)-฿16K

Maintenance-฿43K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-20.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿53.0M

Total Rental Income (25yr)฿13.0M

Total Interest Paid฿16.7M

Down payment: ฿7.7M (30%)Loan: ฿17.9M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿21K(Your property: +282.0%)

Property	Price	Price/m²	Area	Beds	Type
Raintree Villa — 4BR+, 268 sqm	฿90K	฿310.5	268m²	-	rent
Raintree Village Apartment — 4BR+, 268 sqm	฿95K	฿345	268m²	-	rent
Raintree Village Apartment — 4BR+, 320 sqm	฿127K	฿379.5	320m²	-	rent
Raintree Village Apartment — 4BR+, 330 sqm	฿148K	฿448.5	330m²	-	rent
Raintree Village Apartment — 4BR+, 268 sqm	฿3.0M	฿11K	268m²	-	sale
Raintree Village Apartment — 4BR+, 250 sqm	฿3.2M	฿13K	250m²	-	sale
Raintree Village Apartment — 4BR+, 268 sqm	฿3.3M	฿12K	268m²	-	sale
Raintree Village Apartment — 4BR+, 278 sqm	฿3.3M	฿12K	278m²	-	sale
Raintree Village Apartment — 4BR+, 268 sqm	฿21.4M	฿80K	268m²	-	sale
Raintree Village Apartment — 4BR+, 268 sqm	฿21.4M	฿80K	268m²	-	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

Raintree Village Apartment — 4BR+, 320 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