Satori Haad Yao (beachfront villa)
- from
- ฿67,000,000
- Units
- 11/11
Under constructionAbout the project
Areas
11 вилл · участки 486–915 m² · usable 420–545 m² · 6 beachfront (20м линии) · приватные бассейны
What's included
- Private pool
- Parking
- Gated
- Beachfront
- Sea view
Gallery
Units & availability
Live availability across the project.
11 of 11 available
- RW-P0006-1
- 545 m²
- ฿87M
- Available
- RW-P0006-2
- 543 m²
- ฿87M
- Available
- RW-P0006-3
- 438 m²
- ฿72M
- Available
- RW-P0006-4
- 536 m²
- ฿87M
- Available
- RW-P0006-5
- 534 m²
- ฿87M
- Available
- RW-P0006-6
- 530 m²
- ฿97M
- Available
- RW-P0006-7
- 458 m²
- ฿67M
- Available
- RW-P0006-8
- 442 m²
- ฿67M
- Available
- RW-P0006-9
- 420 m²
- ฿67M
- Available
- RW-P0006-10
- 422 m²
- ฿67M
- Available
- RW-P0006-11
- 434 m²
- ฿77M
- Available
Price & payment
- from
- ฿67,000,000
- Tenure
- Freehold (Thai)
Projected returns
Model this project's outlook. Every figure is illustrative — not a guarantee.
Quick start
Your assumptions
Pre-filled with typical Koh Phangan figures — adjust to your case.
Presets from TH house-price index (BoT/REIC) + Phangan demand premium (2026). An indicative band — adjust to your own outlook; not a forecast.
Construction & payment plan
30% paid in instalments during construction. Price growth above applies after handover. “Years” is the total horizon from contract.
Projected value in 10 years
฿113,837,942
Deal scoreWeak≈ ฿84,706,120 in today's money
Weak.beats a bank deposit by ฿23.18M · profitable on resale from year 1.0 · CAGR +4.3%/yr.
Total ROITotal profit over the whole period as a % of the cash you put in.
+52.1%
CAGR / yearThe smoothed average annual growth rate of your money.
+4.3%
Net profit
฿36.66M
Real CAGR, net of 3% inflation: +1.2%/yr
Value at handover
฿77.05M
IRR / yearAnnualised return that accounts for when each payment is made.
+4.8%
Total invested
฿70.35M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿23.18M more than the bank over 10 years
฿21.21M less than an index fund
Break-even vs the bank
At about 1.8%/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. Currency conversion is for display only; figures are computed in THB. Speak with Right Way for a property-specific assessment.
Construction timeline
- Late 2024Groundbreaking & pre-sale
Developer & team
- Developer
- Satori Group
- Management
- Full Rental Management (reception, gym, spa)
