1 / 17
Rental income condo next to Bangkok Hospital฿378K estimated yearly rentFully managed by the on-site team
52.6 sqm
2 beds
2 bath
Floor 5
Acquire this unit
LIV-018฿6,900,000
฿131,179/sqm
฿6,900,000
฿131,179/sqm · 52.6 sq.m. · 2 beds
Estimated annual rent
฿378K
Net yield
4.8%
Next cheapest
฿8.8M
Investment Highlights
Near Bangkok Hospital, with strong rental demand
Property management team on site.
~4.8% net yield at 70% occupancy
Why This Is a Strong Entry Price
At ฿6.9M, this is currently the lowest-priced 2-bedroom unit in the building.
NEXT CHEAPEST UNIT
฿8.8M
฿1.9M above this unit
MEDIAN ASKING PRICE
฿8.8M
฿1.9M above this unit
Current asking prices for comparable units
Each bar on this chart represents one active comparable 2-bedroom listing in LLOYD Soonvijai - Thonglor (~53 sq.m.), ordered from lowest to highest asking price. The green bar is this unit. Based on listings across major property websites excluding duplicates.
Cheapest4 listingsMost expensive
What Return This Unit Can Generate
Rent of ฿45,000/month per occupied month is already after management fees. At 70% occupancy, the projected net yield is 4.8% after the owner costs below.
OWNER RENT
฿45,000/mo
After management fees
NET INCOME
฿336,400/yr
After vacancy & costs
NET YIELD
4.8%
Net of all costs
How this return is calculated
Acquisition basis
฿6,900,000 + ฿55,493 buyer transfer fee
฿6,955,493
RENTAL INCOME
Annualized
Gross Rental Income (฿45,000 x 12)
฿540,000
Adjusted Occupancy (70%)
-฿162,000
Effective annual rent
฿378,000
Annual operating expenses
Annual run-rate
Common Fee (฿2,893/month x 12)
-฿34,716
Maintenance, Tax & Miscellaneous
-฿6,900
Total annual costs
฿41,616
Net operating income
฿336,384
Net yield
4.8%
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
฿1,435,493
Monthly Payment
฿23,273
Your Return
Annual Cash Flow
฿57,113
Cash-on-Cash Yield
3.98%
Location and Tenant Demand Drivers
LLOYD Soonvijai - Thonglor
Loading Google Maps…
About LLOYD Soonvijai - Thonglor
- Year built
- 2022
- Units
- 123
- Floors
- 8 floors
- Land area
- 0-3-00 Rai
1 / 5
Building Amenities
- Rooftop swimming pool
- Children’s pool
- Rooftop garden
- Daybeds
- Fitness room
- Lobby
- Resident lounge
- Massage chairs
- Co-kitchen
- Party room
- 24-hour security
- CCTV
- Key-card access
Acquire This Unit
- Size
- 52.6 sqm
- Bedrooms
- 2 beds
- Bathrooms
- 2 bath
- Floor
- 5
Fully furnished
Two balconies
Foreign quota available
- Total price
- ฿6,900,000
- Price / sqm
- ฿131,179/sqm
- Estimated annual rent
- ฿378K
- Net yield
- 4.8%
- Next cheapest
- ฿8.8M
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
Hot Deal
Recently Sold
Sold in8 days
Sold in8 days
Sold in10 days
