Verana Villas (2BR Pool Villa)
- from
- ฿9,900,000
- Units
- 12/12

Key specs
Overview
About the project
Areas
Built-up 133 m² · 2 bedrooms / 3 bathrooms · island kitchen · private pool 24 m² · terrace 26 m² · landscaped plot ~600 m² · 30-year land lease
What's included
- Private pool
- Private garden
- Gated
- Jungle view
- Quiet location
Gallery
Gallery
Plans
Floor plans & masterplan
Video
Video & tour
Units
Units & availability
Live availability across the project.
12 of 12 available
Pricing
Price & payment
- from
- ฿9,900,000
- Tenure
- Leasehold 30 years
- Lease term
- 30 years
- Lease prepayment
- ฿600,000
- Furnishing
- Fully furnished
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.
For land: Phangan median ≈ ฿6.95M/rai (across current listings)
Presets from TH house-price index (BoT/REIC) + Phangan demand premium (2026). An indicative band — adjust to your own outlook; not a forecast.
Projected value in 10 years
฿16,820,830
Total ROI
+122.9%
Projected value in 10 years
฿16,820,830
Deal scoreStrong≈ ฿12,516,277 in today's money
Strong.beats a bank deposit by ฿10.79M · profitable on resale from year 1.0 · CAGR +8.3%/yr.
Total ROITotal profit over the whole period as a % of the cash you put in.
+122.9%
CAGR / yearThe smoothed average annual growth rate of your money.
+8.3%
Net profit
฿12.78M
Real CAGR, net of 3% inflation: +5.2%/yr
Value at handover
฿11.38M
IRR / yearAnnualised return that accounts for when each payment is made.
+11.1%
Total invested
฿10.39M
Turns a profitThe year a resale would first clear your costs and show a profit.
Year 1.0
vs a bank deposit
฿10.79M more than the bank over 10 years
฿4.23M more than an index fund
Break-even vs the bank
At about -9%/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.
Timeline
Construction timeline
- Phases I–IICompleted 100% — villas operating as rated holiday rentals
- 2026Phase III (Verana) under construction — 12 villas
- Nov 2026First 6 villas handover
- PlannedShared area — resident café, traditional baths, spa
Team
Developer & team
- Developer
- ARQA Development · Phangaia Garden Resort, Koh Phangan
Location
Location
Nai Wok · Koh Phangan, Thailand
from
฿9,900,000
- Units
- 12/12





