Skip to content
Right WayPhangan
RW-P0018

Verana Villas (1-3BR Pool Villas)

ARQA DevelopmentNai Wok2026
from
฿6,550,000
Units
7/12
Verana Villas (1-3BR Pool Villas)
Off-plan

Key specs

1 bdLeasehold30 yr2026

Overview

About the project

Verana Villas is ARQA's own villa community on the quiet west coast of Koh Phangan — a short walk from the international school and the beach, five minutes by car from the island's main pier at Thong Sala. The community is built in phases: phase 1 is eight villas, four of them completed; phase 2 is twelve villas, five completed and seven available to buy; phase 3 adds shared amenities — a cafe, traditional baths and a training hall. Three formats are available. The one-bedroom villa is a 60 m2 house with a 24 m2 terrace and an 18 m2 pool on a 300 m2 plot; the two-bedroom is 120 m2 with a 50 m2 terrace and a 21 m2 pool on 413 m2; the three-bedroom is 138.8 m2 with a 58 m2 terrace and a 21 m2 pool on 565 m2. Each is a single-storey home with an island kitchen and a bright living room under a vaulted timber ceiling, with floor-to-ceiling glass opening onto the private pool and a landscaped tropical garden. Villas are delivered fully turnkey — furniture, appliances, air-conditioning, finishing, landscaping and the pool are all included. The land is held on a 30-year lease registered at the Koh Phangan Land Office, paid once every five years. Construction takes 12 months: 30% on signing, then six equal instalments. Completed villas in the community already operate as highly rated holiday rentals, and a managed short-stay programme is available for owners who want the villa to work while they are away. Photographs show completed villas of the same design in the community. Right Way arranges the viewing; the developer handles the sale and our lawyer checks the documents.

Areas

1BR: house 60 m² · terrace 24 m² · pool 18 m² · plot 300 m² — 2BR: house 120 m² · terrace 50 m² · pool 21 m² · plot 413 m² — 3BR: house 138.8 m² · terrace 58 m² · pool 21 m² · plot 565 m² · parking 18 m² · 30-year land lease

What's included

  • Private pool
  • Private garden
  • Gated
  • Jungle view
  • Quiet location

Plans

Floor plans & masterplan

Video

Video & tour

Units

Units & availability

Live availability across the project.

12
Units
7
Available
5
Taken

7 of 12 available

RW-P0018-1
฿6.5M
Available
RW-P0018-2
฿10.2M
Available
RW-P0018-3
฿11.6M
Available

Pricing

Price & payment

from
฿6,550,000
Tenure
Leasehold
Lease term
30 years
Furnishing
Fully furnished
See ROI projection →

Payment schedule

30% on signing, then six equal instalments over the 12-month build

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.

฿6.55M
8 properties within this budget

For land: Phangan median ≈ ฿6.95M/rai (across current listings)

How many properties

Tick the properties you'd buy — totals add up across them.

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

฿9,294,755

Total ROI

+145.8%

Projected value in 10 years

฿9,294,755

Deal scoreStrong

฿6,916,170 in today's money

Strong.beats a bank deposit by ฿8.71M · profitable on resale from year 1.0 · CAGR +9.4%/yr.

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

+145.8%

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

+9.4%

Net profit

฿10.02M

Real CAGR, net of 3% inflation: +6.2%/yr

Value at handover

฿7.53M

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

+13.9%

Total invested

฿6.88M

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%)฿8,195,363
Index fund (7%)฿12,534,953
This property฿16,902,177

฿8.71M more than the bank over 10 years

฿4.37M 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 · ฿11.46MYear 10 · ฿16.90M
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.

Open in the full calculator — compare against the catalogue →

Timeline

Construction timeline

  1. Phase 1
    8 villas: 4 completed, 4 under construction
  2. Phase 2
    12 villas: 5 completed, 7 available to buy
  3. Phase 3
    Shared amenities: café, traditional baths and a training hall

Team

Developer & team

Developer
ARQA Development · Phangaia Garden Resort, Koh Phangan

Location

Nai Wok · Koh Phangan, Thailand

Loading map
Interested in this project?Enquire

Other projects

from
฿6.5M
Enquire