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

购买villa

For rent and for sale 2 bedrooms condo in Watthana, Bangkok

Watthana, bangkok|Raintree Villa

฿11.1M฿152K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿152K/m²

District avg (2BR Villas)฿143K/m²

This property

Below avgAt avgAbove avg

Slightly Above6% above market

Above market average for 2BR Villas in Watthana

卧室

73 m²

平方米

项目: Raintree Villa

竣工日期: 1997

配套设施

parkinggymlibrarysauna

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿11.1M

Days on market: 0

Mar 27, 2026Listed

฿11.1M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Price Analysis

This property฿152K/m²

District avg฿126K/m²

City avg฿76K/m²

-50% belowMarket avg+50% above

OVERPRICED+20.4% vs district

+98.9% 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฿11.1M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-5288.749785289459/mo

Monthly Breakdown

Mortgage Payment-฿50K

Rental Income (after vacancy)+฿68K

Common Area Fee (73m² x ฿50)-฿4K

Maintenance-฿18K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-1.9%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿21.9M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿7.2M

Down payment: ฿3.3M (30%)Loan: ฿7.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿383.3(Your property: +39449.4%)

Property	Price	Price/m²	Area	Beds	Type
For sale and for rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	62m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿24K	฿380	63m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿24K	฿380	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿25K	฿311	75m²	1	rent
For sale and for rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿449	59m²	2	rent
For rent and for sale 1 bed condo in Watthana, Bangkok	฿26K	฿380	64m²	1	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿26K	฿345	70m²	2	rent
For rent 1 bed condo in Watthana, Bangkok	฿26K	฿345	72m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿449	60m²	1	rent
For rent 1 bed condo in Watthana, Bangkok	฿29K	฿414	64m²	1	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 rent and for sale 2 bedrooms condo in Watthana, Bangkok

Price Analysis

项目: Raintree Villa

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