Hush Villas
1BR Pool Villa
- from
- ฿4,680,000
- Units
- 4/4

Key specs
Overview
About the project
Areas
Built-up 101 m² · living 52 m² · terrace 28 m² · private pool 10 m² · plot 230 m² (0.14 rai) · 1 bedroom · 30-year land lease
What's included
- Private pool
- Parking
- Sea view
- Mountain view
- Jungle view
- Quiet location
Gallery
Gallery
Units
Units & availability
Live availability across the project.
4 of 4 available
Pricing
Price & payment
- from
- ฿4,680,000
- Tenure
- Leasehold
- Lease term
- 30 years
- Furnishing
- Full
Payment schedule
Villa price: 4,680,000 THB. Land lease — 30 years. The first 3 years of ground rent are included in the price. 2028–2032 — 49,700 THB / year 2033–2037 — 53,000 THB / year 2038–2042 — 54,700 THB / year 2043–2047 — 57,500 THB / year 2048–2052 — 60,300 THB / year 2053–2054 — 63,400 THB / year Total ground rent over the 30-year term: 1,498,000 THB.
Returns
Projected returns
Model this project's outlook. Every figure is illustrative — not a guarantee.
Buy & hold, illustrative≈ ฿6,641,138value in 10 years · +8%/yr on the asset, ≈+3.6%/yr after the shrinking lease termShow full projectionHide projection
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
฿6,641,138
Total ROI
+67.1%
Projected value in 10 years
฿6,641,138
Deal scoreFair≈ ฿4,941,630 in today's money
Fair.beats a bank deposit by ฿2.29M · profitable on resale from year 1.0 · CAGR +5.3%/yr.
Total ROITotal profit over the whole period as a % of the cash you put in.
+67.1%
CAGR / yearThe smoothed average annual growth rate of your money.
+5.3%
Net profit
฿3.21M
Real CAGR, net of 3% inflation: +2.2%/yr
Value at handover
฿5.38M
IRR / yearAnnualised return that accounts for when each payment is made.
+6.6%
Total invested
฿4.78M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿2.29M more than the bank over 10 years
฿736K less than an index fund
Break-even vs the bank
At about 2%/yr growth this matches the bank deposit — above it, the property wins.
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.
Site progress
Site progress
Latest update: July 2026
See all construction photos (17 photos) →Location
Location
Ban Tai · Koh Phangan, Thailand



