1 / 12
Sold
Cheapest Studio at KnightsBridge Prime Onnut10.0% below next cheapest unit7.0% rental yield
23.02 sqm
Studio
1 bath
Floor 28
Sold
LIV 007฿2,520,000
฿109,470/sqm
฿2,520,000
฿109,470/sqm · 23.02 sq.m. · Studio
Rental yield
7.0%
Expected rent
฿14,737/mo
Next cheapest
฿2.80M
No longer available
Sold in 18 days
Investment Highlights
Tenanted until November 2026 at ฿14,737/mo
7.02% rental yield at the current contract rent
฿280K below the next cheapest active unit
Why This Is a Strong Entry Price
At ฿2.52M, this is currently the lowest-priced Studio unit in the building.
NEXT CHEAPEST UNIT
฿2.80M
฿280K above this unit
TREASURY VALUATION
฿2.75M
฿229K above this unit
MEDIAN ASKING PRICE
฿3.10M
฿580K above this unit
Current asking prices for comparable units
Each bar on this chart represents one active comparable Studio listing in KnightsBridge Prime Onnut (~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.
Cheapest29 listingsMost expensive
What Return This Unit Can Generate
At the current contract rent of ฿14,737/month, this unit is expected to generate ~7.0% rental yield.
This model uses the active tenancy through the current contract end date.
EXPECTED RENT
฿14,737/mo
Underwriting assumption
NET INCOME
฿142,900/yr
After vacancy & costs
NET YIELD
5.7%
Net of all costs
How this return is calculated
Acquisition basis
฿2,520,000 + ฿137 buyer transfer fee
฿2,520,137
RENTAL INCOME
Annualized
Gross Rental Income (฿14,737 x 12)
฿176,844
Adjusted Occupancy (95%)
-฿8,842
Effective annual rent
฿168,002
Annual operating expenses
Annual run-rate
Common Fee (฿1,266/month x 12)
-฿15,193
Agent Commission (1mo rent, 2yr turnover)
-฿7,368
Maintenance, Tax & Miscellaneous
-฿2,520
Total annual costs
฿25,081
Net operating income
฿142,921
Net yield
5.7%
Comparable rental listings behind the expected rent
These are recent comparable 1-bed rental listings in KnightsBridge Prime Onnut (~23 sq.m.), ranked from lowest to highest asking rent. The expected rent used for this deal is ฿15,500/month.
← midpoint →
How This Unit Compares with Nearby Buildings on Yield
To compare nearby alternatives on a like-for-like basis, we estimate gross yield using the best currently available asking price in each project and the median asking rent for similar units in that 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
฿504,137
Monthly Payment
฿8,500
Your Return
Annual Cash Flow
฿40,925
Cash-on-Cash Yield
8.12%
Location and Tenant Demand Drivers
KnightsBridge Prime Onnut
Loading Google Maps…
Project Facts
- Year built
- 2020
- Units
- 600
- Floors
- 47 floors
- Land area
- 2-1-72 Rai
1 / 6
Building Amenities
- Free shuttle bus to BTS
- Co-working space
- EV charger
- Gym
- Muay Thai ring
- Kids pool
- Library
- Lounge
- Pool
- Shared kitchen
- Sauna and steam room
- Sky garden
- 24-hour CCTV
Acquire This Unit
- Size
- 23.02 sqm
- Bedrooms
- Studio
- Bathrooms
- 1 bath
- Floor
- 28
Tenanted until November 2026 at ฿14,737/mo
- Total price
- ฿2,520,000
- Price / sqm
- ฿109,470/sqm
- Rental yield
- 7.0%
- Expected rent
- ฿14,737/mo
- Next cheapest
- ฿2.80M
Still evaluating this deal?
If you want more details or have a specific question, just let us know. We're happy to help.
No longer available
View Other Exclusive Deals from Livbase
View all
Recently Sold
Sold in1 day
Sold in8 days
Sold in8 days
