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

购买house

For sale and for rent 5 bedrooms house in Prawet, Bangkok

Prawet, bangkok|Nusasiri Sukhumvit 103

฿44.4M฿89K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿89K/m²

District avg (5BR Houses)฿57K/m²

This property

Below avgAt avgAbove avg

Overpriced55% above market

Significantly above market for 5BR Houses in Prawet

卧室

卫浴

项目: Nusasiri Sukhumvit 103

竣工日期: 2010

配套设施

parkinggardengymsecurity and swimming pool

Price History

+8.3%over 6 months

Demo data

Property Timeline

TodayActive

฿44.4M

Days on market: 0

Mar 27, 2026Listed

฿44.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿89K/m²

District avg฿37K/m²

City avg฿70K/m²

-50% belowMarket avg+50% above

OVERPRICED+140.2% vs district

+26.3% 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฿44.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-276132.41485154844/mo

Monthly Breakdown

Mortgage Payment-฿200K

Rental Income (after vacancy)+฿28K

Common Area Fee (500m² x ฿50)-฿25K

Maintenance-฿74K

Insurance + Tax-฿4K

Investment Metrics

Annual ROI on Down Payment-24.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿91.2M

Total Rental Income (25yr)฿8.3M

Total Interest Paid฿29.0M

Down payment: ฿13.3M (30%)Loan: ฿31.1M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿227.8(Your property: +38913.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Prawet, Bangkok	฿16K	฿0	615m²	-	rent
For rent 3 bedrooms house in Prawet, Bangkok	฿53K	฿138	360m²	3	rent
For rent 3 bedrooms house in Prawet, Bangkok	฿58K	฿138	388m²	3	sale
For rent and for sale 4 bedrooms villa in Prawet, Bangkok	฿95K	฿207	400m²	4	sale
For rent 3 bedrooms house in Prawet, Bangkok	฿95K	฿207	400m²	3	rent
For sale and for rent 4 bedrooms house in Prawet, Bangkok	฿101K	฿242	408m²	4	sale
For rent 5 bedrooms house in Prawet, Bangkok	฿148K	฿276	500m²	5	rent
For rent 3 bedrooms house in Prawet, Bangkok	฿159K	฿380	400m²	3	sale
For rent and for sale 4 bedrooms house in Prawet, Bangkok	฿169K	฿345	490m²	4	sale
For rent 3 bedrooms house in Prawet, Bangkok	฿169K	฿345	480m²	3	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

For sale and for rent 5 bedrooms house in Prawet, Bangkok

Price Analysis

项目: Nusasiri Sukhumvit 103

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 Prawet

Pichaya Apartment

New Spring Mansion

mayamin apartmebt

Nantha Apartment