1 / 21
Hot Deal
Cheapest Studio at KnightsBridge Prime On Nut฿150K below next cheapest unit8.3% rental yield
22.74 sqm
Studio
1 bath
Floor 25
Acquire this unit
LIV-020฿2,450,000
฿107,740/sqm
฿2,450,000
฿107,740/sqm · 22.74 sq.m. · Studio
Rental yield
8.3%
Expected rent
฿17,000/mo
Next cheapest
฿2.6M
Investment Highlights
~8.3% rental yield at expected rent
Lowest-priced Studio in the building, 5.8% below next cheapest
Why This Is a Strong Entry Price
At ฿2.45M, this is currently the lowest-priced Studio unit in the building.
NEXT CHEAPEST UNIT
฿2.6M
฿150K above this unit
TREASURY VALUATION
฿2.72M
฿267K above this unit
MEDIAN ASKING PRICE
฿3.05M
฿600K above this unit
Current asking prices for comparable units
Each bar on this chart represents one active comparable Studio listing in KnightsBridge Prime On Nut (~23 sq.m.), ordered from lowest to highest asking price. The green bar is this unit. Based on listings across major property websites excluding duplicates.
Cheapest48 listingsMost expensive
What Return This Unit Can Generate
At the median rent of ฿17,000/month, this unit is expected to generate 8.2% rental yield and 6.8% net yield after costs.
The expected rent is based on current comparable Studio rental listings in the building, not a top-of-market assumption.
EXPECTED RENT
฿17,000/mo
Livbase estimate
NET INCOME
฿167,800/yr
After vacancy & costs
NET YIELD
6.8%
Net of all costs
How this return is calculated
Acquisition basis
฿2,450,000 + ฿27,165 buyer transfer fee
฿2,477,165
RENTAL INCOME
Annualized
Gross Rental Income (฿17,000 x 12)
฿204,000
Adjusted Occupancy (95%)
-฿10,200
Effective annual rent
฿193,800
Annual operating expenses
Annual run-rate
Common Fee (฿1,251/month x 12)
-฿15,008
Agent Commission (1mo rent, 2yr turnover)
-฿8,500
Maintenance, Tax & Miscellaneous
-฿2,450
Total annual costs
฿25,958
Net operating income
฿167,842
Net yield
6.8%
Comparable rental listings behind the expected rent
Expected rent is derived from current comparable rental listings.
← midpoint →
How This Unit Compares with Nearby Buildings on Yield
To compare nearby alternatives on a like-for-like basis, we estimate rental yield using the best currently available asking price and expected rent for similar units in each project.
Buying with a Mortgage?
This shows your net return after all expenses. It starts with the net rental income above, then subtracts mortgage payments to show what you keep after financing.
Loan Terms
80%
3%
Cash Needed & Payments
Cash Needed
฿517,165
Monthly Payment
฿8,263
Your Return
Annual Cash Flow
฿68,680
Cash-on-Cash Yield
13.28%
Location and Tenant Demand Drivers
KnightsBridge Prime On Nut
Loading Google Maps…
About KnightsBridge Prime On Nut
- Year built
- 2020
- Units
- 600
- Floors
- 47 floors
- Land area
- 2-1-72 Rai
1 / 12
Building Amenities
- Sky gym
- Muay Thai ring
- Sky lounge
- Lobby lounge
- Rooftop pool
- Children’s pool
- Sky garden
- Library
- Co-working spaces
- Sauna
- Steam room
- EV charging
- Free shuttle to BTS
- 24-hour security
- CCTV
Acquire This Unit
- Size
- 22.74 sqm
- Bedrooms
- Studio
- Bathrooms
- 1 bath
- Floor
- 25
- Total price
- ฿2,450,000
- Price / sqm
- ฿107,740/sqm
- Rental yield
- 8.3%
- Expected rent
- ฿17,000/mo
- Next cheapest
- ฿2.6M
Still evaluating this deal?
If you want more details or have a specific question, just let us know. We're happy to help.
View Other Exclusive Deals from Livbase
View all
Hot Deal
Hot Deal
Recently Sold
Sold in8 days
Sold in8 days
Sold in10 days
