RW-P0008 · Project
Modern 2-Bedroom Pool Villa
About this property
Why this one
Move-in ready
Recently completed — no renovation, no permits, no waiting.
Quiet location
Away from nightlife and through-traffic — the kind of plot people buy for retirement or family.
Specifications
Pricing
- Asking price
- ฿3,500,000
Property
- Type
- Project
- District
- Madeau Wan
- Built area
- 155 m²
Legal
- Tenure
- Leasehold
- Lease term
- 30 years
Features
- On site
- Mountain view · Quiet location · Private pool · Private garden · Parking
Infrastructure
- Electricity
- No
Investment outlook
Project this property's value over time. Set your own growth outlook — every figure is illustrative.
Your assumptions
Pre-filled with typical Koh Phangan figures — adjust to your case.
You set this — adjust to your own outlook.
A leasehold's resale value falls as the term runs down — we discount the projection by the remaining years of the lease.
Construction & payment plan
30% paid in instalments during construction. Price growth above applies after handover. “Years” is the total horizon from contract.
Projected value in 10 years
฿4,276,826
Total ROI
+9.4%
CAGR / year
+0.9%
Net profit
฿345K
Value at handover
฿4.02M
IRR / year
+1%
Total invested
฿3.67M
vs a bank deposit
฿359K less than the bank — try a higher growth rate or longer horizon
Illustrative projection based on the assumptions you enter — not a forecast or guarantee of future returns. Leasehold value is discounted by the remaining lease term (a simplified linear model). Currency conversion is for display only; figures are computed in THB. Speak with Right Way for a property-specific assessment.