Verana Villas (1-3BR Pool Villas)
- from
- ฿6,550,000
- Units
- 7/12

Key specs
Overview
About the project
Areas
1BR: house 60 m² · terrace 24 m² · pool 18 m² · plot 300 m² — 2BR: house 120 m² · terrace 50 m² · pool 21 m² · plot 413 m² — 3BR: house 138.8 m² · terrace 58 m² · pool 21 m² · plot 565 m² · parking 18 m² · 30-year land lease
What's included
- Private pool
- Private garden
- Gated
- Jungle view
- Quiet location
Gallery
Gallery
Plans
Floor plans & masterplan
Video
Video & tour
Units
Units & availability
Live availability across the project.
7 of 12 available
- RW-P0018-1
- 60 m²
- ฿6.5M
- Available
- RW-P0018-2
- 120 m²
- ฿10.2M
- Available
- RW-P0018-3
- 139 m²
- ฿11.6M
- Available
Pricing
Price & payment
- from
- ฿6,550,000
- Tenure
- Leasehold
- Lease term
- 30 years
- Furnishing
- Fully furnished
Payment schedule
30% on signing, then six equal instalments over the 12-month build
Returns
Projected returns
Model this project's outlook. Every figure is illustrative — not a guarantee.
Your assumptions
Pre-filled with typical Koh Phangan figures — adjust to your case.
For land: Phangan median ≈ ฿6.95M/rai (across current listings)
How many properties
Tick the properties you'd buy — totals add up across them.
Growth & horizon
Presets from TH house-price index (BoT/REIC) + Phangan demand premium (2026). An indicative band — adjust to your own outlook; not a forecast.
Projected value in 10 years
฿9,294,755
Total ROI
+145.8%
Projected value in 10 years
฿9,294,755
Deal scoreStrong≈ ฿6,916,170 in today's money
Strong.beats a bank deposit by ฿8.71M · profitable on resale from year 1.0 · CAGR +9.4%/yr.
Total ROITotal profit over the whole period as a % of the cash you put in.
+145.8%
CAGR / yearThe smoothed average annual growth rate of your money.
+9.4%
Net profit
฿10.02M
Real CAGR, net of 3% inflation: +6.2%/yr
Value at handover
฿7.53M
IRR / yearAnnualised return that accounts for when each payment is made.
+13.9%
Total invested
฿6.88M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿8.71M more than the bank over 10 years
฿4.37M more than an index fund
Break-even vs the bank
This beats the bank across the whole sensible range of assumptions.
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.
Timeline
Construction timeline
- Phase 18 villas: 4 completed, 4 under construction
- Phase 212 villas: 5 completed, 7 available to buy
- Phase 3Shared amenities: café, traditional baths and a training hall
Team
Developer & team
- Developer
- ARQA Development · Phangaia Garden Resort, Koh Phangan
Location
Location
Nai Wok · Koh Phangan, Thailand





