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

购买condo

Supalai Place - 2BR 125sqm

Watthana, bangkok|Supalai Place

฿12.4M฿99K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿99K/m²

District avg (2BR Condos)฿197K/m²

This property

Below avgAt avgAbove avg

Great Deal49% below market

Significantly below market for 2BR Condos in Watthana

卧室

卫浴

配套设施

poolgymfitnessparking

Price History

+8.8%over 6 months

Demo data

Property Timeline

TodayActive

฿12.4M

Days on market: 0

Mar 27, 2026Listed

฿12.4M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿99K/m²

District avg฿126K/m²

City avg฿82K/m²

-50% belowMarket avg+50% above

GREAT DEAL-21.1% vs district

+21.4% 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฿12.4M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-16326.268903925586/mo

Monthly Breakdown

Mortgage Payment-฿56K

Rental Income (after vacancy)+฿68K

Common Area Fee (125m² x ฿50)-฿6K

Maintenance-฿21K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-5.3%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿25.2M

Total Rental Income (25yr)฿20.4M

Total Interest Paid฿8.1M

Down payment: ฿3.7M (30%)Loan: ฿8.7M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿487.1(Your property: +20301.4%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Watthana, Bangkok	฿40K	฿276	139m²	3	rent
2-BR Condo at The Waterford Park Sukhumvit 53 Condominium near BTS Thong Lor	฿45K	฿298	151m²	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
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
2-BR Condo at Ivy Thonglor 23 close to Thong Lo	฿60K	฿682	88m²	2	rent
FOR RENT Condo Sukhumvit Living Town MRT-Phetchaburi	฿60K	฿606	99m²	2	rent
For rent 3 bedrooms condo in Watthana, Bangkok	฿63K	฿449	130m²	3	rent
For rent 2 bedrooms condo in Watthana, Bangkok	฿63K	฿552	115m²	2	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

NIST International School

฿700K – ฿1.1M/yr

4.7

Supalai Place - 2BR 125sqm

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