Developer Payment Plans / Installment Purchase
Le Resort and Villas Rawai
Phuket, Thailand
About This Property
Le Resort and Villas Rawai is a ready-to-move-in villa development by M Pool Villa Resort Co., Ltd., located in the Rawai district in the south of Phuket. Available units are 3-bedroom villas with a total area of 297 sq m. Prices start from THB 16,900,000. On-site amenities include: • Gym • Lounge • Swimming Pool Rawai is a well-established residential area in southern Phuket, known for its quieter pace compared to the more tourist-heavy parts of the island.
Opportunity Terms
- Starting Price
- $543,809
- Handover Quarter
- Q4 2020
- Payment Plan Summary
- 3-step installment plan
- Unit Types Summary
- 3 Bedrooms from 297 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
- 6.4%
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Booking deposit Booking Deduct | — | $6,056 | Booking deposit Booking Deduct |
| Master Contract | 30% | $162,595 | Master Contract |
| Floor and Interior Finishing, Handover & Transfer Ownership | 70% | $379,388 | Floor and Interior Finishing, Handover & Transfer Ownership |
Unit Variations
3 Bedrooms
$543,809
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$6,964
Est. Monthly Income
$4,814
Est. Annual Income
$57,620
Gross Yield
14.6%
Net Yield
10.6%
Est. 5-Year Value
$760,168
Est. 5-Year ROI
93%
Assumptions
Provider default: purchase price 17,900,000, 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. Residential south Phuket area between Rawai and Kata. Nai Harn Beach is 2.6 km away by car or scooter. Popular with expats and long-stay residents seeking quieter surroundings. BOOST cafe 340m away, rated 4.8 with 4500+ reviews • Three beaches within 3 km • Lotus's Express minimart 300m from property
Daily Convenience
A minimart is 300m away; a supermarket and larger options are within 2 km.
Closest option; basic groceries and household items.
Small local minimart; good ratings, 1.4 km.
Full supermarket; good range, competitive prices.
Wholesale supermarket; bulk buying, 2 km away.
Beach & Nature
Three beaches between 2.6 and 2.9 km; a local park is under 2 km.
Clean bay beach; popular with swimmers and surfers.
Small, scenic cove; less crowded than main beaches.
Seafood restaurants and long-tail boats along shore.
Local park with greenery; 1.9 km, modest facilities.
Food & Dining
A highly rated cafe is 340m away; top-rated restaurants within 3 km.
Cafe-restaurant; 4.8 rating, 4500+ reviews, 340m.
Top-rated spa and massage; 4.8 rating, 2.1 km.
Moderate-priced restaurant; 4.8 rating, 3200+ reviews.
Popular Kata restaurant; moderate prices, 8500+ reviews.
Health & Safety
Nearest medical clinic is 4.4 km; vet clinic and specialist options further out.
Private clinic; perfect rating, 421 reviews, 4.4 km.
Well-reviewed medical clinic; 4.9 rating, 8.2 km.
Government snake farm and anti-venom facility, 8.5 km.
Veterinary clinic; 4.7 rating, 430 reviews, 9.9 km.
Kids & Education
Several dive and water sports operators within 4.3 km; no international schools nearby.
Dive, freedive, and surf school; 4.9 rating, 2.9 km.
Fitness club; 4.8 rating, 297 reviews, 3.3 km.
Scuba diving and snorkeling tours; 4.9 rating, 4.2 km.
Dive operator; perfect rating, 1187 reviews, 4.3 km.
Getting Around
No public transit nearby; main bus terminal is 13 km away, ferry pier 14 km.
Songthaew stop near Chalong Temple; 6.3 km.
Bangla Road area stop; 11 km, Patong direction.
Main Phuket bus terminal; 13 km, island-wide routes.
Ferry pier to islands; 14 km, Phi Phi and beyond.
Sports & Leisure
Spa and massage options from 2.1 km; golf club 14 km away.
Golf course; 18-hole, 14 km from property.
Top-rated spa; 4.8 rating, 3200+ reviews, 2.1 km.
Massage and spa on Patak Road; 4.8 rating, 4 km.
Dolphin-watching tours and marine activities; 7.1 km.
Nightlife & Entertainment
A top-rated gastrobar is 380m away; bars and beach clubs within 5 km.
Gastrobar; 4.9 rating, 2500+ reviews, 380m.
Restaurant and bar at Kata Beach; 4.8 rating, 2.8 km.
Casual bar-restaurant; moderate prices, 4.6 rating, 3.6 km.
Beach club; 4.4 rating, 3300+ reviews, 4.7 km.
$543,809