Developer Payment Plans / Installment Purchase
NAI Villas Urban
Phuket, Thailand
About This Property
NAI Villas Urban is a villa development by Nainai Real Estate Co., Ltd., located in Chalong, one of Phuket's well-established districts. The project offers 3-bedroom villas with a total area of 300 sq m, each with a private swimming pool. The development is currently under construction, with completion scheduled for Q2 2026. Prices start from THB 12,990,000. Chalong provides convenient access to everyday infrastructure - supermarkets, restaurants, clinics, and main roads connecting the district to the rest of the island.
Opportunity Terms
- Starting Price
- $394,641
- Handover Quarter
- Q2 2026
- Unit Types Summary
- 3 Bedrooms from 300 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
- 4.9%
- Amenities
- Swimming Pool
Unit Variations
3 Bedrooms
$394,641
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 158,000
Est. Annual Income
THB 1,901,000
Gross Yield
20.2%
Net Yield
14.6%
Est. 5-Year Value
THB 18,219,000
Est. 5-Year ROI
113%
Assumptions
Provider default: purchase price 12,990,000, monthly rent 230,000, 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. Chalong is a residential hub in southern Phuket, popular with expats and long-term residents. The area is inland, with beaches 6-7 km away by car. Daily shopping, dining, and services are within 2-3 km. Robinson mall 1.1 km away • Beaches 6-7 km by car • Bangkok Hospital Siriroj within 5 km
Daily Convenience
A mall and three supermarkets are within 2.5 km, covering most daily needs.
Local mall, varied shops and food, 1.1 km.
Basic supermarket, budget range, 1.9 km.
Duty-free and retail, mid-range, 2.4 km.
Large supermarket, well-stocked, affordable, 2.5 km.
Beach & Nature
Three major beaches are 6-7 km away; an elephant sanctuary is just 2 km.
Long sandy beach, quieter than Patong, 6.4 km.
Popular surf beach, family-friendly, 7.0 km.
Busiest beach, nightlife nearby, 7.0 km.
Ethical elephant sanctuary, rated 4.9, 2.0 km.
Food & Dining
Four well-rated restaurants within 2.7 km, covering European, Turkish, and Japanese cuisine.
European menu, mid-range prices, rated 4.8, 740m.
Turkish cuisine, highly rated 4.9, mid-range, 1.3 km.
International menu, expensive, very popular, 2.2 km.
Japanese buffet, mid-range, rated 4.8, 2.7 km.
Health & Safety
Two Bangkok Hospital branches within 6 km; specialist clinics reachable under 7 km.
Private hospital, rated 4.3, 5.1 km.
Dermatology specialist, rated 4.9, 6.0 km.
Major private hospital, rated 4.3, 6.1 km.
General clinic, rated 4.5, Patong area, 6.9 km.
Kids & Education
Three universities are within 7.3 km; no international schools verified in this dataset.
State university, rated 4.5, 4.3 km.
Vocational college, limited reviews, 7.2 km.
State university, rated 4.6, 7.3 km.
Getting Around
Bus terminals and a ferry pier are 6-8.5 km away; no public transit nearby.
Main inter-city bus terminal, 6.0 km.
Police station, not a transit hub, 7.2 km.
Ferry pier to islands, rated 3.5, 7.4 km.
Long-distance bus terminal, 8.5 km.
Sports & Leisure
A dive center, golf course, spa, and beach club are within 7 km.
Golf course, 18 holes, 5.8 km.
Dive center and water sports, rated 4.6, 1.8 km.
Spa and massage, rated 4.5, 6.9 km.
Beach club, rated 4.7, 7.2 km.
Nightlife & Entertainment
A Mexican bar, two restaurants with evening atmosphere, and a cinema are within 4.5 km.
Mexican bar and food, rated 4.9, 540m.
International dining, evening venue, expensive, 2.2 km.
Bar and dining, rated 4.7, 4.0 km.
Multiplex cinema, rated 4.5, 4.5 km.
$394,641