Developer Payment Plans / Installment Purchase
NAI Villas Kathu - Loch Palm Golf Course
Phuket, Thailand
About This Property
NAI Villas Kathu is a ready-to-move-in villa development by Nainai Real Estate Co., Ltd., situated in the Kathu district of Phuket, adjacent to Loch Palm Golf Course. Property details: • Bedrooms: 4 • Total area: 390 m² • On-site amenity: Swimming Pool Kathu offers straightforward access to central Phuket's services and transport links. The villa is available from 14,490,000 THB.
Opportunity Terms
- Starting Price
- $440,212
- Handover Quarter
- Q1 2025
- Unit Types Summary
- 4 Bedrooms from 390 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
- 5.4%
- Amenities
- Swimming Pool
Unit Variations
4 Bedrooms
$440,212
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 350,000
Est. Monthly Income
THB 245,000
Est. Annual Income
THB 2,940,000
Gross Yield
27.5%
Net Yield
20.3%
Est. 5-Year Value
THB 20,323,000
Est. 5-Year ROI
142%
Assumptions
Provider default: purchase price 14,490,000, monthly rent 350,000, 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. Residential inland area near Kathu, set between golf courses and hills. Beaches require a 6-8 km drive. Practical for families and golfers who don't need beachfront access. Two golf courses within 1.5 km • Patong Beach 6.1 km by car • Lotus's supermarket 1.5 km
Daily Convenience
Two pharmacies under 1.8 km and Lotus's supermarket at 1.5 km cover daily needs.
Rated 5.0; small local pharmacy at 790m.
Large supermarket; reliable range, 1.5 km.
Retail and wholesale pharmacy; rated 4.9, 1.7 km.
Discount supermarket; budget-friendly, 2.9 km.
Beach & Nature
Nearest beaches are 6-8 km away; a water ski cable park is walkable at 410m.
Busy west-coast beach; 6.1 km drive.
Quieter beach; good for families, 6.6 km.
Calmer, upscale beach area; 8.3 km drive.
Cable wakeboard park; rated 4.5, 410m walk.
Food & Dining
Several well-rated local restaurants within 2.7 km, mostly affordable Thai and Asian options.
Dim sum; affordable, high volume, 1.4 km.
Shabu hotpot; rated 4.7, popular, 2.6 km.
Specialty coffee cafe; rated 4.8, 2.6 km.
Thai food; affordable, 900+ reviews, 2.7 km.
Health & Safety
Two Bangkok Hospital branches within 5.3 km; dermatology clinic nearby at 2.2 km.
Dermatology specialist; rated 4.9, 532 reviews, 2.2 km.
Full-service private hospital; rated 4.3, 4.9 km.
Major private hospital; 2400+ reviews, 5.3 km.
Clinic near Patong; rated 4.5, 5.8 km.
Kids & Education
Three universities within 6.2 km; no international schools verified in immediate area.
State university campus; rated 4.5, 4.2 km.
Vocational college; limited reviews, 5.8 km.
Rajabhat University; rated 4.6, 6.2 km.
Getting Around
Bus terminals 6.9-8.3 km away; no public transit nearby - a car is essential.
Police station area; songthaew reference point, 5.6 km.
Intercity bus terminal; rated 3.7, 6.9 km.
Main bus terminal; rated 4.0, 8.3 km.
Light aircraft airpark; rated 4.9, 13 km.
Sports & Leisure
Two golf courses under 1.5 km; spa, marina, and Muay Thai gym within 8 km.
Red Mountain golf course; scenic layout, 1.4 km.
Spa and massage; rated 4.5, 1700+ reviews, 5.9 km.
Full-service marina; rated 4.6, 4100+ reviews, 7.6 km.
Muay Thai and MMA gym; rated 4.8, 8.1 km.
Nightlife & Entertainment
Indoor karting and a Turkish restaurant nearby; Patong nightlife accessible at 4.8 km.
Indoor karting; rated 4.9, 1594 reviews, 4.1 km.
Turkish restaurant; rated 4.7, 3500+ reviews, 4.6 km.
Beachfront resort; rated 4.5, 2800+ reviews, 4.7 km.
IHG hotel bar area; rated 4.7, Patong, 4.8 km.
$440,212
You May Also Like
Similar properties you might be interested in.
