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

购买condo

Hyde Sukhumvit 13 - 4BR 256sqm

Watthana, bangkok|Hyde Sukhumvit 13

฿69.8M฿272K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿272K/m²

District avg (4BR Condos)฿181K/m²

This property

Below avgAt avgAbove avg

Overpriced50% above market

Significantly above market for 4BR Condos in Watthana

卧室

卫浴

配套设施

poolgymfitnessparking

Price History

+9.4%over 6 months

Demo data

Property Timeline

TodayActive

฿69.8M

Days on market: 0

Mar 27, 2026Listed

฿69.8M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿272K/m²

District avg฿126K/m²

City avg฿73K/m²

-50% belowMarket avg+50% above

OVERPRICED+115.9% vs district

+271.9% 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฿69.8M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-382770.9401576554/mo

Monthly Breakdown

Mortgage Payment-฿315K

Rental Income (after vacancy)+฿68K

Common Area Fee (256m² x ฿50)-฿13K

Maintenance-฿116K

Insurance + Tax-฿7K

Investment Metrics

Annual ROI on Down Payment-22.0%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿135.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿45.5M

Down payment: ฿20.9M (30%)Loan: ฿48.8M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿35K(Your property: +675.4%)

Property	Price	Price/m²	Area	Beds	Type
Lovely Place for Rent - 3 beds - 220.00 sqm - 60000 THB	฿60K	฿273	220m²	3	rent
Ready to move 3 bed 4 bath condo for rent D.H.Grand Tower	฿75K	฿268	280m²	3	rent
3-BR Condo at The Cadogan Private Residence near BTS Phrom Phong	฿75K	฿408	184m²	3	rent
Condo for Rent - 3 beds - 303 sqm - 85500 THB	฿86K	฿282	303m²	3	rent
For rent 1 bed apartment in Watthana, Bangkok	฿105K	฿483	210m²	1	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿106K	฿483	215m²	3	sale
The Waterford Park Sukhumvit 53 - 3BR 203.78sqm	฿16.2M	฿80K	203.78m²	3	sale
Rare 203 SQM Family Condo \| 3BR + Maid’s Quarter\| Prime Phrom Phong Living	฿16.3M	฿80K	203.78m²	3	sale
Supalai Place - 3BR 186sqm	฿19.4M	฿104K	186m²	3	sale
For sale 3 bedrooms condo in Watthana, Bangkok	฿19.7M	฿85K	232m²	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

Hyde Sukhumvit 13 - 4BR 256sqm

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

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