Skip to content
Right WayPhangan
RW-P0020

Tropical Villas

Sri ThanuMarch 2027
from
฿4,500,000
Units
7/8
Tropical Villas
Off-plan

Key specs

1 bd1 baLeasehold30 yrMarch 2027

Overview

About the project

Tropical Villas is a boutique complex of eight one-bedroom villas in Srithanu, a five-minute drive from the sea and inside the island's most built-up district — cafés, yoga studios and shops are within walking distance. Each single-storey villa is 70 m²: 55 m² indoors plus a 15 m² terrace, delivered fully furnished — equipped kitchen, washing machine, dishwasher, air conditioning and built-in furniture. On the grounds: a shared 32 m² pool, parking, a private well with an individual water tank for every villa, landscaped gardens. A management company handles check-in, housekeeping and a 24/7 concierge. The land is Chanote title leased for 30 years — about 29 years remain at handover. A foreign buyer purchases as a private individual: a long-term lease on the villa plus a sublease of the plot. The building permit is pending. Price THB 4,500,000. Reservation deposit THB 50,000, first payment 30%, the balance in tranches up to handover. At registration with the Land Department the buyer pays the 1.1% building-and-land tax; payment in USDT carries no cash-out fee. Warranty — 5 years on the structure, 2 years on finishes and engineering systems. Construction runs from April 2026 to March 2027. Seven of the eight villas are available — villa 5 is sold. The team's previous project on Koh Phangan is the Usiku complex. The images are project visualisations. Right Way handles viewings, document checks and deal support.

Areas

Villa 70 m² total · 55 m² indoors · terrace 15 m² · plot ~120 m² per villa · shared 32 m² pool

What's included

  • Parking

Plans

Floor plans & masterplan

Units

Units & availability

Live availability across the project.

8
Units
7
Available
1
Taken

7 of 8 available

Pricing

Price & payment

from
฿4,500,000
Tenure
Leasehold
Lease term
30 years
Furnishing
Full
See ROI projection →

Payment schedule

Reservation THB 50,000 · first payment 30% · 9 × 10% up to handover · registration tax 1.1% · USDT accepted

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.

฿4.50M
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

฿5,097,221

Total ROI

+184.6%

Projected value in 10 years

฿5,097,221

Deal scoreStrong

฿3,792,811 in today's money

Strong.beats a bank deposit by ฿7.82M · profitable on resale from year 1.0 · CAGR +11%/yr.

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

+184.6%

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

+11%

Net profit

฿8.72M

Real CAGR, net of 3% inflation: +7.8%/yr

Value at handover

฿5.17M

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

+18.3%

Total invested

฿4.72M

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%)฿5,630,402
Index fund (7%)฿8,611,800
This property฿13,448,496

฿7.82M more than the bank over 10 years

฿4.84M 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 · ฿7.87MYear 10 · ฿13.45M
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

Construction timeline

  1. 04.2026
    Construction start
  2. 03.2027
    Handover

Location

Sri Thanu · Koh Phangan, Thailand

Loading map

Other projects

from
฿4.5M
Enquire