Developer Payment Plans / Installment Purchase
Villa Suksan Rawai
Phuket, Thailand
About This Property
Villa Suksan Rawai is a completed residential project by The Suksan Group, located in the Rawai district of Phuket. Each villa offers 4 bedrooms and a living area ranging from 376.25 to 380.9 sq. m. The project reached completion in Q2 2025 and is ready for immediate occupancy. Each villa includes a private swimming pool. The bedroom furnishings are supplied under the Ardecò line by Spagnol Mobili - an Italian manufacturer - covering beds, drawer units, wardrobes, and walk-in closets, all coordinated in style and finish. Prices start from 29,000,000 THB.
Opportunity Terms
- Starting Price
- $1,032,933
- Handover Quarter
- Q2 2025
- Payment Plan Summary
- 7-step installment plan
- Unit Types Summary
- 4 Bedrooms from 381 m²
- Fees
- Freehold (Condominium) (~2-6.3%): Transfer fee 2% + stamp duty 0.5% (or SBT 3.3% if seller held < 5 years) + withholding tax. Total burden varies; split between parties is negotiable Leasehold (Lease) (~0.55%): Registration fee - 1% of total lease value + 0.1% stamp duty. Effective buyer cost ~0.55% of purchase price
- Projected Rental Yield
- 5.3%
- Amenities
- Swimming Pool
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation deposit | 1% | THB 340,000 | Reservation deposit |
| Upon contract signing within 30 days of booking | 29% | THB 9,860,000 | Upon contract signing within 30 days of booking |
| Paid once the footing (foundation) is finished | 20% | THB 6,800,000 | Paid once the footing (foundation) is finished |
| Paid once the concrete structure is built | 20% | THB 6,800,000 | Paid once the concrete structure is built |
| Paid after the roof is complete | 10% | THB 3,400,000 | Paid after the roof is complete |
| Paid after electric and plumbing conduits are put in | 10% | THB 3,400,000 | Paid after electric and plumbing conduits are put in |
| Paid upon final handover of the villa | 10% | THB 3,400,000 | Paid upon final handover of the villa |
Unit Variations
4 Bedrooms
$1,032,933
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 252,000
Est. Monthly Income
THB 170,000
Est. Annual Income
THB 2,045,000
Gross Yield
8.4%
Net Yield
6%
Est. 5-Year Value
THB 47,687,000
Est. 5-Year ROI
70%
Assumptions
Provider default: purchase price 34,000,000, monthly rent 252,000, occupancy 95%, annual appreciation 7%.
Provider/market-based estimates for informational purposes only. Actual rental income, occupancy, expenses, appreciation and returns may vary. Projections are not guaranteed.
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
Neighborhood
To sea: 2015 m.
Nearby Places
$1,032,933