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

购买condo

Noble Reveal - 2BR 87sqm

Watthana, bangkok|Noble Reveal Verified across 3 data sources

฿17.4M฿200K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿200K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Fair Price2% above market

At market average for 2BR Condos in Watthana

卧室

卫浴

配套设施

swimming poolpoolgymfitness

Price History

+8.5%over 6 months

Demo data

Property Timeline

TodayActive

฿17.4M

Days on market: 0

Mar 27, 2026Listed

฿17.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿200K/m²

District avg฿126K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+58.7% vs district

+184.6% 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฿17.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-45731.6915832886/mo

Monthly Breakdown

Mortgage Payment-฿78K

Rental Income (after vacancy)+฿68K

Common Area Fee (87m² x ฿50)-฿4K

Maintenance-฿29K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-10.5%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿34.1M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿11.4M

Down payment: ฿5.2M (30%)Loan: ฿12.2M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿560.4(Your property: +35566.5%)

Property	Price	Price/m²	Area	Beds	Type
For rent 1 bed condo in Watthana, Bangkok	฿37K	฿483	75m²	1	sale
Asoke Place Condo for Rent near Asok BTS & Sukhumvit MRT	฿39K	฿453	86m²	2	rent
2-BR Condo at Sukhumvit Living Town near MRT Phetchaburi	฿40K	฿635	63m²	2	rent
2-BR Condo at Villa Sikhara Condominium close to Phrom Phong	฿48K	฿490	98m²	2	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿50K	฿483	96m²	2	rent
2-BR Condo at The Room Sukhumvit 69 near BTS Phra Khanong	฿50K	฿610	82m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿52K	฿483	107m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿55K	฿552	98m²	2	rent
1-BR Condo at HQ Thonglor near BTS Thong Lor	฿55K	฿733	75m²	1	rent
2-BR Condo at Ivy Thonglor 23 close to Thong Lo	฿60K	฿682	88m²	2	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

Noble Reveal - 2BR 87sqm

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