Developer Payment Plans / Installment Purchase
Villa Sunpao Rawai
Phuket, Thailand
About This Property
Villa Sunpao Rawai is a three-bedroom villa of 262 sq m located in the Layan district of Phuket, developed by The Suksan Group. The property is ready to move in. The villa includes a private swimming pool. The layout is suitable for year-round living or seasonal use. Pricing starts from 19,000,000 THB. Contact the developer's representative for transaction details and current documentation.
Opportunity Terms
- Developer
- The Suksan Group
- Starting Price
- $577,227
- Handover Quarter
- Q4 2025
- 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
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 161,000
Est. Annual Income
THB 1,937,000
Gross Yield
13.8%
Net Yield
10.2%
Est. 5-Year Value
THB 26,648,000
Est. 5-Year ROI
91%
Assumptions
Provider default: purchase price 19,000,000, 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. Layan is a quiet, low-density area in northwest Phuket near the national park. Layan Beach is 2 km away; Bang Tao and Nai Thon are reachable by car. The area suits families and long-stay residents who prefer calm over nightlife. Layan Beach 2 km away, national park adjacent • Airport 7.4 km, 10-15 min drive • Quiet area, limited walkable dining and shops
Daily Convenience
Nearest 7-Eleven is 1.7 km away; other minimarts and a pharmacy within 3 km.
Closest convenience store; 1.7 km, rated 4.7.
Pharmacy near Layan beach; 2.7 km, basic medications.
Second 7-Eleven option; 2.7 km, rated 3.9.
Local minimart; 3 km, mixed reviews, basic supplies.
Beach & Nature
Three beaches within 4.2 km, plus a national park visitor center 1.4 km away.
Quiet beach, national park setting; 2 km away.
Uncrowded local beach; 3 km, calm waters.
Long beach with more facilities; 4.2 km drive.
National park visitor center; 1.4 km, rated 4.6.
Food & Dining
Four dining options within 3 km, ranging from a high-end resort restaurant to a popular mid-range cafe.
Resort restaurant at Trisara; upscale, 2 km.
Mid-range restaurant; 2.9 km, rated 4.5, 565 reviews.
Popular cafe-restaurant; mid-range, 2.9 km, 970 reviews.
Highly rated cafe; 3 km, rated 4.8, 556 reviews.
Health & Safety
Nearest clinic is 4.9 km away in Laguna; three more options within 6.6 km.
Medical clinic in Laguna; 4.9 km, rated 4.8.
General clinic; 5.3 km, rated 4.8, 338 reviews.
Multi-service clinic; 6.2 km, rated 4.9.
Aesthetic and general clinic; 6.6 km, rated 4.9.
Kids & Education
International kindergartens from 4.2 km; family-friendly cafe at 5.5 km.
International kindergarten; 4.2 km, rated 5.0.
Family cafe with kids activities; 5.5 km, mid-range.
International preschool program; 7.2 km, rated 4.9.
International nursery and preschool; 8.4 km, rated 5.0.
Getting Around
Phuket International Airport is 7.4 km away, approximately 10-15 minutes by car.
Main international airport; 7.4 km, 10-15 min drive.
Airport access point; 7.6 km, rated 4.3.
Light aviation facility; 12 km, rated 4.9.
Flying club; 12 km, rated 5.0, 23 reviews.
Sports & Leisure
Golf course 4.4 km away; spa, Muay Thai gym, and massage within 6.7 km.
18-hole golf course at Laguna; 4.4 km.
Highly rated spa; 5.4 km, rated 4.9, 2 926 reviews.
Muay Thai and MMA training; 6 km, rated 4.8.
Massage near airport; 6.7 km, rated 4.8, 2 014 reviews.
Nightlife & Entertainment
Low-key evening options within 3.3 km; no dedicated nightlife strip in the immediate area.
Popular cafe-restaurant; 2.9 km, mid-range, evening dining.
Relaxed cafe with good ratings; 3 km, rated 4.8.
Hotel bar and pool area; 3.3 km, rated 4.6.
Beach club; 3.3 km, check current hours before visiting.
$577,227
You May Also Like
Similar properties you might be interested in.
