Skip to content
Right WayPhangan
RW-P0020

Tropical Villas

Sri ThanuMarch 2027
from
฿4,500,000
Units
7/8
Tropical Villas
Off-plan

Key specs

1 bd1 baLeasehold30 yrMarch 2027

Overview

About the project

Tropical Villas is a boutique complex of eight one-bedroom villas in Srithanu, a five-minute drive from the sea and inside the island's most built-up district — cafés, yoga studios and shops are within walking distance. Each single-storey villa is 70 m²: 55 m² indoors plus a 15 m² terrace, delivered fully furnished — equipped kitchen, washing machine, dishwasher, air conditioning and built-in furniture. On the grounds: a shared 32 m² pool, parking, a private well with an individual water tank for every villa, landscaped gardens. A management company handles check-in, housekeeping and a 24/7 concierge. The land is Chanote title leased for 30 years — about 29 years remain at handover. A foreign buyer purchases as a private individual: a long-term lease on the villa plus a sublease of the plot. The building permit is pending. Price THB 4,500,000. Reservation deposit THB 50,000, first payment 30%, the balance in tranches up to handover. At registration with the Land Department the buyer pays the 1.1% building-and-land tax; payment in USDT carries no cash-out fee. Warranty — 5 years on the structure, 2 years on finishes and engineering systems. Construction runs from April 2026 to March 2027. Seven of the eight villas are available — villa 5 is sold. The team's previous project on Koh Phangan is the Usiku complex. The images are project visualisations. Right Way arranges the viewing. The developer handles the sale and your own lawyer checks the documents.

Areas

Villa 70 m² total · 55 m² indoors · terrace 15 m² · plot ~120 m² per villa · shared 32 m² pool

What's included

  • Parking

Plans

Floor plans & masterplan

Units

Units & availability

Live availability across the project.

8
Units
7
Available
1
Taken

7 of 8 available

Pricing

Price & payment

from
฿4,500,000
Tenure
Leasehold
Lease term
30 years
Furnishing
Full
See ROI projection →

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.

฿4.50M
3 properties within this budget

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.

yr

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

Discuss with an agent on WhatsApp

vs a bank deposit

Bank deposit (2%)฿5,630,402
Index fund (7%)฿8,611,800
This property฿14,659,675

฿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.

Your return vs a bank deposit
Now · ฿7.87MYear 10 · ฿14.66M
Your return (sale + rent − costs) Bank deposit

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.

Open in the full calculator — compare against the catalogue →

Timeline

Construction timeline

  1. 04.2026
    Construction start
  2. 03.2027
    Handover

Location

Sri Thanu · Koh Phangan, Thailand

Loading map
Interested in this project?Enquire

Other projects

from
฿4.5M
Enquire