Tropical Villas
- from
- ฿4,500,000
- Units
- 7/8

Key specs
Overview
About the project
Areas
Villa 70 m² total · 55 m² indoors · terrace 15 m² · plot ~120 m² per villa · shared 32 m² pool
What's included
- Parking
Gallery
Gallery
Plans
Floor plans & masterplan
Units
Units & availability
Live availability across the project.
7 of 8 available
Pricing
Price & payment
- from
- ฿4,500,000
- Tenure
- Leasehold
- Lease term
- 30 years
- Furnishing
- Full
Payment schedule
Reservation THB 50,000 · first payment 30% · 9 × 10% up to handover · registration tax 1.1% · USDT accepted
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)
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
฿6,385,709
Total ROI
+210.3%
Projected value in 10 years
฿6,385,709
Deal scoreStrong≈ ฿4,751,567 in today's money
Strong.beats a bank deposit by ฿9.03M · profitable on resale from year 1.0 · CAGR +12%/yr.
Total ROITotal profit over the whole period as a % of the cash you put in.
+210.3%
CAGR / yearThe smoothed average annual growth rate of your money.
+12%
Net profit
฿9.93M
Real CAGR, net of 3% inflation: +8.7%/yr
Value at handover
฿5.17M
IRR / yearAnnualised return that accounts for when each payment is made.
+19.4%
Total invested
฿4.72M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿9.03M more than the bank over 10 years
฿6.05M 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
- 04.2026Construction start
- 03.2027Handover
Location
Location
Sri Thanu · Koh Phangan, Thailand



