About the project
What's included
- Private pool
- Beachfront
- Sea view
Gallery
Units & availability
Live availability across the project.
1 unit left
- RW-P0017-1
- Satori Hin Kong Villas — Unit 01 (4BR, first line)
- ฿50M
- Available
Price & payment
- from
- ฿25,000,000
- Tenure
- Freehold
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
฿42,476,844
Deal scoreWeak≈ ฿31,606,761 in today's money
Weak.beats a bank deposit by ฿8.65M · 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
฿13.68M
Real CAGR, net of 3% inflation: +1.2%/yr
Value at handover
฿28.75M
IRR / yearAnnualised return that accounts for when each payment is made.
+4.8%
Total invested
฿26.25M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿8.65M more than the bank over 10 years
฿7.92M 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.
Location
Hin Kong · Koh Phangan, Thailand
