Ramada By Wyndham Bangkok Sukhumvit 87
Key Highlights
📉 33.46% below comparable one-bedroom units
💰 31.71% below overall project average pricing
🏢 Forecasted gross yield of 7.00%
About This Unit
This unit combines substantial pricing advantages with a strong rental return profile in one of Bangkok's most active tenant markets. Trading significantly below both direct and project benchmarks while delivering a forecasted 7.00% gross yield, it presents a rare opportunity to secure both value and income potential within a highly popular location.
Current Market Insights
How this unit is positioned against comparable inventory in the market.
Direct Comparison
-33.46%
vs. similar bedroom count in the project
฿164,606/sqm comparable avg
Building Comparison
-31.71%
vs. project average
฿160,388/sqm project avg
Comparable Units
13
direct comparable units
14 building units analyzed in total
Average Price per Square Meter (PSM)
Price comparison across direct and building competition
Direct Competition
Building Competition
This Unit
Price per Square Meter (THB)
Snapshot Summary
📉 33.46% below comparable one-bedroom units
💰 31.71% below overall project average pricing
⭐ Positioned within an A* district and A-rated project
This unit offers a compelling pricing advantage compared to similar inventory, supported by sufficient comparable evidence and efficient unit metrics.
Rental Insights — Gross Returns
Estimated rental returns and demand strength for this unit.
Direct Unit Forecast
This Unit6.16%
Gross rental yield
Est. monthly rent ฿23,598
Building Forecast
6.16%
Gross rental yield
Est. monthly rent ฿23,598
Asking Price Forecast
7.00%
Gross rental yield
Est. monthly rent ฿26,828
Rental Demand & Confidence
Based on market traffic, tenant search activity, and rental engagement data.
Project Rental Confidence
A
Consistent rental transaction activity within the project.
Area Rental Confidence
A*
Located in a high-demand rental corridor with strong tenant interest.
Inventory Positioning
A
Competitive rent positioning compared to active inventory.
Rental Summary
🏢 Forecasted gross yield of 7.00%
⭐ Positioned within an A* district and A-rated project
🏷️ Fresh 6.88% owner-secured discount achieved
Higher confidence scores suggest stronger market interest and improved rental liquidity.
Rental Insights — Net Returns
Estimated net yield calculation for this unit.
Acquisition Basis
Purchase Price + Buyer Transfer Fee
฿4,700,000.00
Rental Income
Annualised
Gross Rental Income
฿276,000
Annual Operating Expenses
Annual Run-rate
Common Fee (CAM Fee × Size × 12)
-฿30,240
Agent Commission (1 month's rental)
-฿23,000
Total Annual Costs
-฿53,240
Net Operating Income
฿222,760
Net Yield (Net Operating Income / Acquisition Basis)
4.74%
Key Takeaway
After accounting for annual operating expenses:
4.74%
net yield per annum
A solid income return based on current market conditions.
Assumptions Used
Monthly Rent: ฿23,000
CAM Fee: ฿60 / sqm
Currency: THB
Data as of: 20 May 2025
The Building
Project Details
A modern high-rise condominium featuring distinctive double-volume units with 4.6-meter high ceilings in the heart of the Bang Chak residential district.
Amenities & Features
Infinity Pool
Fitness Center
Sky Garden
24/7 Security
Library
Kids Playroom
BBQ Area
Spa & Sauna
Where It Is
Location
Situated between BTS On Nut and BTS Bang Chak, this location offers excellent connectivity and is surrounded by numerous lifestyle malls and international schools.
Transport
Lifestyle
Education
Healthcare
Acquire This Unit
฿4,700,000.00
฿109,524 · 42 sq.m. · 1 bed
Listing ID: 1151071
INTERESTED IN THIS UNIT?
Our property specialists are here to help with more information or a private viewing.
Secure & Confidential
Your information is kept secure and will never be shared.
Asking Price
฿4,700,000.00