Skip to content
Right WayPhangan
RW-P0018

Verana Villas (2BR Pool Villa)

ARQA DevelopmentNai WokNov 2026 (first 6 villas)
from
฿9,900,000
Units
12/12
Verana Villas (2BR Pool Villa)
Off-plan

Key specs

2 bd3 baLeasehold 30 years30 yrNov 2026 (first 6 villas)

Overview

About the project

Verana Villas is the third phase of an established eco-resort on the quiet west coast of Koh Phangan — a short walk from an international school and the beach, five minutes by car from the island's main pier at Thong Sala. The first two phases are complete and their villas already operate as highly rated holiday rentals; Verana repeats the same architecture and finish, now offered off-plan. Each two-bedroom villa is a single-storey home of 133 m² with two bedrooms, three bathrooms, an island kitchen and a bright living room under a vaulted timber ceiling. Floor-to-ceiling glass opens onto a private 24 m² pool, a 26 m² terrace and a landscaped tropical garden on a ~600 m² plot. 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 with renewal. The current phase is under construction, with the first six villas handing over in November 2026; a resident café, traditional baths and a spa are planned for the shared area. A managed short-stay rental programme is available for owners who want the villa to work while they are away. One- and three-bedroom formats are available on request. Photographs show completed villas of the same design at the resort. Right Way handles viewings, due diligence and the full transaction.

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

Plans

Floor plans & masterplan

Video

Video & tour

Units

Units & availability

Live availability across the project.

12
Units
12
Available

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
See ROI projection →

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.

฿9.90M
19 properties within this budget

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.

yr

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

Discuss with an agent on WhatsApp

vs a bank deposit

Bank deposit (2%)฿12,386,885
Index fund (7%)฿18,945,959
This property฿23,172,688

฿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.

Your return vs a bank deposit
Now · ฿17.32MYear 10 · ฿23.17M
Your return (sale + rent − costs) Bank deposit

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

  1. Phases I–II
    Completed 100% — villas operating as rated holiday rentals
  2. 2026
    Phase III (Verana) under construction — 12 villas
  3. Nov 2026
    First 6 villas handover
  4. Planned
    Shared area — resident café, traditional baths, spa

Team

Developer & team

Developer
ARQA Development · Phangaia Garden Resort, Koh Phangan

Location

Nai Wok · Koh Phangan, Thailand

Loading map

Other projects

from
฿9.9M
Enquire