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

购买condo

For sale 3 bedrooms condo in Dusit, Bangkok

Dusit, bangkok|Wan Vayla Na Chaophraya

฿32.3M฿174K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿174K/m²

District avg (3BR Condos)฿123K/m²

This property

Below avgAt avgAbove avg

Overpriced41% above market

Significantly above market for 3BR Condos in Dusit

卧室

卫浴

项目: Wan Vayla Na Chaophraya

竣工日期: 2027

配套设施

children areagardengymlibrary

Price History

+9.8%over 6 months

Demo data

Property Timeline

TodayActive

฿32.3M

Days on market: 0

Mar 27, 2026Listed

฿32.3M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿174K/m²

District avg฿73K/m²

City avg฿72K/m²

-50% belowMarket avg+50% above

OVERPRICED+137.8% vs district

+140.7% 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฿32.3M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-198220.83316076442/mo

Monthly Breakdown

Mortgage Payment-฿146K

Rental Income (after vacancy)+฿14K

Common Area Fee (186m² x ฿50)-฿9K

Maintenance-฿54K

Insurance + Tax-฿3K

Investment Metrics

Annual ROI on Down Payment-24.6%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿63.6M

Total Rental Income (25yr)฿4.1M

Total Interest Paid฿21.1M

Down payment: ฿9.7M (30%)Loan: ฿22.6M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿72K(Your property: +140.3%)

Property	Price	Price/m²	Area	Beds	Type
For rent 3 bedrooms condo in Dusit, Bangkok	฿53K	฿276	180m²	3	sale
For rent 2 bedrooms condo in Dusit, Bangkok	฿64K	฿380	156m²	2	sale
For sale and for rent 3 bedrooms condo in Dusit, Bangkok	฿74K	฿414	177m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿16.6M	฿93K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿16.7M	฿94K	177m²	2	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿101K	175m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.7M	฿99K	178m²	3	sale
For sale 3 bedrooms condo in Dusit, Bangkok	฿17.8M	฿100K	178m²	3	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿18.5M	฿119K	156m²	2	sale
For sale 2 bedrooms condo in Dusit, Bangkok	฿18.7M	฿115K	162m²	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

For sale 3 bedrooms condo in Dusit, Bangkok

Price Analysis

项目: Wan Vayla Na Chaophraya

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 Dusit

UMA Residence @ Dusit Bangkok

Chonlatorn

Showfha

SP NATURE VILLE