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

购买condo

For sale studio condo in Sai Mai, Bangkok

Sai Mai, bangkok|The Cube Plus Phaholyothin 56

฿2.2M฿78K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿78K/m²

District avg (Condos)฿60K/m²

This property

Below avgAt avgAbove avg

Overpriced31% above market

Significantly above market for Condos in Sai Mai

28 m²

平方米

1/undefined

楼层

项目: The Cube Plus Phaholyothin 56

竣工日期: 2020

配套设施

parkingconciergegardengym

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿2.2M

Days on market: 0

Mar 27, 2026Listed

฿2.2M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿78K/m²

District avg฿37K/m²

City avg฿74K/m²

-50% belowMarket avg+50% above

OVERPRICED+112.4% vs district

+5.9% 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฿2.2M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

+฿421K/mo

Monthly Breakdown

Mortgage Payment-฿10K

Rental Income (after vacancy)+฿436K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿4K

Insurance + Tax-฿219.3717

Investment Metrics

Annual ROI on Down Payment767.8%

Break-even Period0.1 years

Total Cost (25yr)฿4.6M

Total Rental Income (25yr)฿130.9M

Total Interest Paid฿1.4M

Down payment: ฿658K (30%)Loan: ฿1.5M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿328.1(Your property: +23769.2%)

Property	Price	Price/m²	Area	Beds	Type
For rent studio condo in Sai Mai, Bangkok	฿6K	฿311	20m²	-	rent
For rent studio condo in Sai Mai, Bangkok	฿7K	฿311	21m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿8K	฿311	25m²	1	rent
For rent and for sale 1 bed condo in Sai Mai, Bangkok	฿8K	฿345	24m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿345	24m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿9K	฿311	28m²	1	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿9K	฿380	24m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿9K	฿311	28m²	-	rent
For rent 1 bed condo in Sai Mai, Bangkok	฿10K	฿345	28m²	1	rent
For rent studio condo in Sai Mai, Bangkok	฿10K	฿311	31m²	-	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

For sale studio condo in Sai Mai, Bangkok

Price Analysis

项目: The Cube Plus Phaholyothin 56

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

More in Sai Mai

J.R. Apartment

888 apartment

Studio 52 Apartment

Lotto Apartment