A76
· GOOD ENTRY
Bangkok · New build · Ananda Development
Ashton Chula-Silom
New build · MRT-direct · CBD corridor
Building · 4 photos
Bangkok · New build · Ananda Development
New build · MRT-direct · CBD corridor
Building · 4 photos
Price from
8M
Net yield
5.7%
Appreciation
6.8%
p.a.
Khorna Score
A
76/100
Verdict
GOOD ENTRY
Transit
1m
MRT Sam Yan
Ashton-line tower directly above MRT Sam Yan with Silom-corridor positioning. Ananda's premium spec, dense F&B and corporate ecosystem within 800m. Foreign-quota partially available · senior expat tenant pool.
Khorna Verdict reasoning · refreshed monthly
Khorna Score A (76/100). Our access price is aligned with DDproperty asking · solid entry point at fair value.
Khorna Score · proprietary 100-point ranking
Last refreshed · May 2026 · methodology
vs portfolio · top tier
Yield + appreciation are 50% of the score (weighted to what foreign investors actually underwrite). The remaining 50% is liquidity, demand, walkability, and developer quality · the data that distinguishes a good unit from a great one. Same methodology across the entire portfolio · A+ means the same thing in Mandarin Oriental Residences as in Tela Thonglor. Read the full methodology →
Cash yield after juristic, mgmt, tax
Source · Khorna underwriting · 10-year DCF
Expected % p.a. over 5-year hold
Source · Khorna underwriting · area-level baseline + project adjustments
Monthly TH searches for project name
F&B, gyms, malls, transit within walking distance
Source · Google Places API (NEW) · live data
Inventory type + BTS / MRT proximity
Source · Khorna ruleset · resale + BTS proximity bonus
Track record + balance sheet (SET 56-1)
Refresh cadence
Demand · monthly Ahrefs pull. Walkability · monthly Places refresh. Yield + appreciation · re-run quarterly. Quality · annual SET-filing review.
Same methodology, every unit
We don't tilt scores to favour units we want to sell. The formula is public · weights are public · raw data is auditable on /how-we-score.
Conflict policy
Higher-commission projects don't score higher. We surface conflicts in the underwriting deck if relevant. Score is not influenced by our payout.
Cash flow · what you actually keep
Unit type · changes the model
1 bed purchase price · ฿9,870,000 THB
Gross rent
฿61,688
per month, before any fees
Annualised
฿740,256
After Maison Siam (20%)
฿49,350
all-in mgmt · leasing + ops + tax filing · 6 months free on new builds
Annualised
฿592,205
Net to you · annual
฿503,500
after mgmt + juristic (32,760 THB) + 10% tax
Per month
฿41,958
FX rate: 1 THB = 0.0307 THB · refreshed 2026-04-30. Tax assumes 10% effective for Thai-domiciled foreign rental income · treaty crediting against home-country tax often reduces this further.
How Bangkok compares
TH · Bangkok prime
6%
net yield p.a.
Entry: ~$280K
SG · Singapore prime
2.5%
net yield p.a.
Entry: ~$1400K
HK · Hong Kong prime
2%
net yield p.a.
Entry: ~$2100K
JP · Tokyo prime
4%
net yield p.a.
Entry: ~$800K
UK · London prime
2.5%
net yield p.a.
Entry: ~$1500K
FR · Paris prime
2.5%
net yield p.a.
Entry: ~$900K
US · New York prime
3.5%
net yield p.a.
Entry: ~$1200K
AU · Sydney prime
3%
net yield p.a.
Entry: ~$950K
Bangkok prime delivers 2.4x the net yield of Singapore / Paris / London prime and at roughly a fifth of the entry price. The yield gap is structural · Bangkok is still being priced as a yesterday-Asia city, not the safe-haven capital it has become. See our analysis.
Developer financial health · 2024 56-1 filing
ANAN · SET-listed
Ashton Asoke juristic dispute factored into market sentiment. Delivery solid but elevated leverage. We underwrite project-by-project with margin of safety.
Net D/E
1.78
sector benchmark 1.0-1.5
Transfer rate
88%
completed units transferred
Inventory days
28 mo
unsold completed stock turn
Gross margin
30.5%
pre-tax operating margin
Backlog
38.2B THB
contracted future revenue
Risk view
Solid
our underwriting stance
Live market data
Area asking median
projectedInsufficient live listings · we operate from direct developer data.
Within 800m walk
Amenity data syncing.
Buyer search demand
Below indexable threshold · this is a quiet/exclusive listing.
Ahrefs (May 2026)
The numbers above are live · pulled from public listings, Google Places, and Ahrefs search-volume data, refreshed monthly. We do not invent comps or wave away weak signals.
Underwriting · the numbers
Net yield Y1
5.7%
after fees, taxes, voids
Appreciation
6.8%
p.a. · 5y projection
Occupancy
92%
DTV-weighted
TCO foreign
15.2%
all-in over hold
Detail
DTV / LTR fit
Strong. CBD walkability, MRT-direct, corporate tenant pool. LTR / DTV both fit.
Amenities
Tags
Returns by unit size
Location · BTS / MRT proximity
MRT Blue
Sam Yan
162m · 2min walk
BTS Silom
Sala Daeng
745m · 9min walk
MRT Blue
Si Lom
752m · 10min walk
BTS Silom
Chong Nonsi
1091m · 14min walk
Available inventory · Ashton Chula-Silom
Price range
8M to 28M THB
Foreign quota
Status updated weekly
Gated inside · request to unlock
Why we gate this · unit-level inventory changes weekly. We send you the version that's live this week, with our active recommendation on which unit fits your profile. No sales pressure, no copy-paste reply · Alexandre or Etienne respond directly within 24 hours.
Talk to us
We send the full underwriting deck, the current foreign-quota allocation, floor-by-floor unit availability, and our specific recommendation for your situation.