← Back to map explorer
🏢
Aspire Sukhumvit 103Under construction

Aspire Sukhumvit 103

ASPIRE สุขุมวิท 103

Sukhumvit 103 near BTS Udom Suk, Bang Na, Bangkok · Bang Na

Starting from

฿2.59M

27-45 sqm

2028

  • 1,126 units, 27-45 sqm, from ฿2.59M
  • 900 m to BTS Udom Suk
  • 1.9 km to 101 True Digital Park
  • Pet-friendly building policy

Unit types

1BR1BR Plus2BR

Construction progress

13%

Expected completion 2028

AI Investment Insights

64

/100

Investment score

Location6/10
Value7/10
Developer8/10
Transit7/10
Est. gross rental yield: 56.5% per yearGrowth outlook: HighSuits: Rental investor · Own-stay buyer

Aspire Sukhumvit 103 offers an affordable entry point into the high-growth Bang Na corridor, backed by AP Thai's solid transit-oriented development track record and proximity to BTS Udom Suk. However, the early construction stage (13%) and 2028 completion mean investors should be comfortable with a multi-year holding period before rental or resale returns materialize.

Strengths

  • Small, affordable unit sizes (27-45 sqm) that appeal to renters and investors
  • 900m walk to BTS Udom Suk, benefiting from the upcoming Sukhumvit Line extension and Bangkok Mall development
  • AP Thai is a SET-listed developer with a strong track record in transit-oriented condos
  • Pet-friendly policy adds rental appeal to a growing expat/young-professional tenant pool

Watch out for

  • Construction progress is only 13% with completion not until 2028, adding delivery timeline risk
  • Low-rise 8-floor building may limit views/prestige compared to high-rise competitors nearby
  • 900m to BTS is a bit far for the very top transit-premium tier, requiring a short walk or shuttle

AI analysis · claude-sonnet-5 · August 19, 2026 · AI-generated analysis based on public data. Not investment advice — verify with the developer before deciding.

🧮 True-cost & yield calculator

For foreign buyers paying cash. Adjust any assumption — estimates only.

Prefilled from this project's AI analysis

Tax is simplified — confirm with a tax adviser.

Total acquisition cost

฿2.67M

Purchase price฿2.59M
Transfer fee฿26K
Sinking fund฿16K
Common fee prepay฿19K
Furniture฿0
FX transfer cost฿19K

Net annual rental income

฿92K

Net yield

3.4%

Payment schedule

Reservation฿50K
Contract signing฿259K
During construction (24 months)฿259K
At transfer฿2.02M
Estimated value in 5 years฿3.31M

Email me this breakdown

All figures are estimates from adjustable assumptions — not investment advice. Verify every cost with the developer and independent advisers.