Developer Payment Plans / Installment Purchase
Alisa Grand Pool Villa
Phuket, Thailand
About This Property
Alisa Grand Pool Villa is a ready-to-move-in villa developed by Real S Management Co., Ltd., located in the Pasak district of Koh Samui. The property covers 442 sq m and offers six bedrooms. The villa includes a private swimming pool. The asking price starts from 34,900,000 THB. This is a completed property, suitable for immediate occupation or use as a permanent residence.
Opportunity Terms
- Developer
- Real S Management Co
- Starting Price
- $1,060,275
- Handover Quarter
- Q1 2026
- Unit Types Summary
- 6 Bedrooms from 442 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
- 6.3%
- Amenities
- Swimming Pool
Unit Variations
6 Bedrooms
$1,060,275
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$16,653
Est. Monthly Income
$11,960
Est. Annual Income
$143,610
Gross Yield
18%
Net Yield
13.6%
Est. 5-Year Value
$1,482,094
Est. 5-Year ROI
108%
Assumptions
Provider default: purchase price 34,900,000, monthly rent 550,000, 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. Bang Tao is a mid-to-upscale residential area popular with expats and long-term renters. Bang Tao Beach is 2.3 km away, reachable by car or motorbike. The Laguna complex and Boat Avenue put restaurants, shops, and services within a short drive. Bang Tao Beach 2.3 km away • Laguna Golf and top-rated spa within 2 km • Airport 11 km, about 20 minutes by car
Daily Convenience
Four supermarkets and a mall within 3 km cover everyday shopping needs.
Expat-friendly supermarket; imported goods; mid-range prices.
Lifestyle mall; dining, shops, regular events; 2 km.
Wholesale warehouse; bulk buying; best for large households.
Large Thai hypermarket; widest product range; budget prices.
Beach & Nature
Bang Tao Beach is 2.3 km away; two more beaches and an elephant park within 6 km.
Long sandy beach; relatively uncrowded; 2.3 km by road.
Quieter beach; less developed; good for calm swimming.
Rockier shoreline; upscale beach clubs nearby; 5.5 km.
Ethical elephant sanctuary; rated 4.6; 2.7 km.
Food & Dining
Highly rated restaurants within 2.7 km cover French, Italian, and international cuisines.
Gallery-café hybrid; rated 4.8; creative menu; 1.5 km.
French bistro; rated 4.8; 6,551 reviews; moderate prices.
Italian restaurant; rated 4.9; 9,136 reviews; very popular.
Bar and restaurant; rated 4.7; moderate prices; 2.7 km.
Health & Safety
Three clinics within 3.2 km; a specialist aesthetic clinic 7.9 km away.
Medical clinic; Laguna branch; rated 4.8; 1.7 km.
General practice clinic; rated 4.8; walk-in visits; 1.8 km.
Clinic with high rating 4.9; Bang Tao branch; 3.1 km.
Aesthetic and wellness clinic; rated 4.9; 7.9 km.
Kids & Education
International kindergarten under 1 km; family café and sports club also nearby.
International kindergarten; rated 5.0; 920 m from project.
Family-friendly café; moderate prices; rated 4.4; 1.8 km.
Tennis club; rated 5.0; limited reviews; 9.2 km.
Thai vocational college; 9.3 km; not international curriculum.
Getting Around
Phuket International Airport is 11 km away; no public transit, car or taxi needed.
Small airpark for private aircraft; 9.3 km.
Main international airport; 11 km; roughly 20 minutes by car.
Airport reference point; same location as above; 11 km.
Intercity bus terminal; 13 km; serves mainland routes.
Sports & Leisure
Golf course and top-rated spa under 2 km; Muay Thai gym 3.6 km away.
18-hole golf course within Laguna complex; 1.3 km.
Spa rated 4.9; 2,922 reviews; Laguna area; 1.9 km.
Muay Thai and MMA gym; rated 4.8; 3.6 km.
Day spa in Kamala; rated 4.8; 1,866 reviews; 6.6 km.
Nightlife & Entertainment
Two beach clubs and two bar-restaurants within 3 km offer evening options without leaving the area.
Gallery-café with evening atmosphere; rated 4.8; 1.5 km.
Beach club within Laguna; pool and bar; 2.6 km.
Casual bar-restaurant; rated 4.7; moderate prices; 2.7 km.
Popular beach club; Bang Tao beachfront; 3.0 km.
$1,060,275