RW-P0001

Atmos Villas (1BR pool villa)

Hin KongFirst villa Dec 2026–Jan 2027; units 2–8 through Oct 2027

from: ฿4,690,000
Net yield: ~15%
Units: 7/8

Enquire about this project WhatsApp Telegram

Under construction

Key specs

1 bd1 baLeasehold30 yrFirst villa Dec 2026–Jan 2027; units 2–8 through Oct 2027

7/8 availableEnquire

Overview

About the project

Atmos Villas is a boutique collection of eight single-storey one-bedroom pool villas in quiet Hin Kong, on Koh Phangan’s west coast. Each turnkey home comes fully furnished, with a private 15 m² pool, terrace, BBQ area and parking — move-in-ready living designed for comfort and easy rental. Villas are held on a 30-year registered leasehold in your own name, with a fixed-price, fixed-term build and a structured 0% payment plan through construction.

Areas

Plot 320–383 m² · built-up 105 m² · usable 158 m² · indoor 57 m² · covered terrace 33 m² · private pool 15 m² · BBQ 10 m² · parking & walkways 47 m² · ceiling 3.3 m

What's included

Private pool
Parking
Quiet location

Gallery

1 / 12

Plans

Floor plans & masterplan

Video

Video & tour

Watch video

Units

Units & availability

Live availability across the project.

Units

Available

Taken

7 of 8 available

RW-P0001-1: 367.3 m²; ฿4.7M; Available
RW-P0001-2: 344.1 m²; ฿4.7M; Available
RW-P0001-3: 367.5 m²; ฿4.7M; Available
RW-P0001-4: 320 m²; ฿4.7M; Available
RW-P0001-5: 369.6 m²; ฿4.7M; Available
RW-P0001-6: 377.3 m²; ฿4.7M; Available
RW-P0001-7: 369.6 m²; ฿4.7M; Available
RW-P0001-8: 383.1 m²; ฿4.7M; Sold

Pricing

Price & payment

Price by stage

Current price-20%฿4,690,000
Stage 2-15%฿4,990,000
Stage 3-10%฿5,290,000
Stage 4-3%฿5,690,000
Est. completed value~฿5,890,000

from: ฿4,690,000
Tenure: Leasehold
Lease term: 30 years
Furnishing: Full

See ROI projection →

Payment schedule

9 stages, 0% during construction; deposit 150,000 THB

Returns

Projected returns

Model this project's outlook. Every figure is illustrative — not a guarantee.

Net yield: ~15%

Your assumptions

Pre-filled with typical Koh Phangan figures — adjust to your case.

Contract price (THB)฿4.69M

4 properties within this budget

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

Expected annual price growth

Fine-tune (%)

Presets from TH house-price index (BoT/REIC) + Phangan demand premium (2026). An indicative band — adjust to your own outlook; not a forecast.

Holding period (years)

Projected value in 10 years

฿5,312,437

Total ROI

+176.3%

Projected value in 10 years

฿5,312,437

Deal scoreStrong

≈ ฿3,952,952 in today's money

Strong.beats a bank deposit by ฿7.74M · profitable on resale from year 1.0 · CAGR +10.7%/yr.

Total ROITotal profit over the whole period as a % of the cash you put in.

+176.3%

CAGR / yearThe smoothed average annual growth rate of your money.

+10.7%

Net profit

฿8.68M

Real CAGR, net of 3% inflation: +7.5%/yr

Value at handover

฿5.39M

IRR / yearAnnualised return that accounts for when each payment is made.

+17.5%

Total invested

฿4.92M

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%)฿5,868,130

Index fund (7%)฿8,975,409

This property฿13,605,199

฿7.74M more than the bank over 10 years

฿4.63M 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 · ฿8.21MYear 10 · ฿13.61M

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.

Timeline