Skip to content
Right WayPhangan
RW-P0022

Hush Villas (1BR Pool Villa)

Ban Tai
from
฿4,680,000
Units
4/4
Hush Villas (1BR Pool Villa)
Off-plan

Key specs

1 bd101 m²Leasehold30 yr

Overview

About the project

Hush is a four-villa project in Baan Tai, on the south coast of Koh Phangan — ten minutes from the Thong Sala pier, the hospitals and the supermarkets, with jungle and hills starting right behind the plots. Each villa is a one-bedroom house of 101 m² on its own 230 m² plot: 52 m² inside, a 28 m² terrace and a private 10 m² pool looking out over the trees to the sea. Sliding glass runs the full width of the living room, the kitchen and bathroom are laid in glazed green tile, ceilings are slatted timber and floors are terracotta. Air conditioning, internet, fencing and private parking are part of the build; the villa is delivered furnished. The land is held on a 30-year lease. The first three years of ground rent are already included in the price — the schedule for the remaining years is fixed in the contract and listed under Payment. The site is under construction: as of July 2026 the plot is cleared, the foundations are poured and the columns are up. Progress is documented with dated photo updates on the construction page. Four villas in total, all available. Images are architectural visualisations of the project. Right Way handles viewings, document checks and the full transaction.

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

Units

Units & availability

Live availability across the project.

4
Units
4
Available

4 of 4 available

Pricing

Price & payment

from
฿4,680,000
Tenure
Leasehold
Lease term
30 years
Furnishing
Full
See ROI projection →

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.

Your assumptions

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

฿4.68M
4 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

฿5,301,110

Total ROI

+176.7%

Projected value in 10 years

฿5,301,110

Deal scoreStrong

฿3,944,524 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.

+176.7%

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

฿5.38M

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

+17.6%

Total invested

฿4.91M

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%)฿5,855,618
Index fund (7%)฿8,956,272
This property฿13,596,951

฿7.74M more than the bank over 10 years

฿4.64M 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 · ฿8.19MYear 10 · ฿13.60M
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.

Site progress

Site progress

Latest update: July 2026

July 2026July 2026July 2026July 2026
See all construction photos (17 photos) →

Location

Ban Tai · Koh Phangan, Thailand

Loading map

Other projects

from
฿4.7M
Enquire