Developer Payment Plans / Installment Purchase
Elite Chalong Hidden Oasis Villas
Phuket, Thailand
About This Property
Elite Chalong Hidden Oasis Villas is a villa development by Elite Oasis Group Co., Ltd. located in the Chalong district of Phuket. The project is currently under construction and is scheduled for completion in Q4 2026. All units are three-bedroom villas with a total area of 320.82 sq m. Prices start from THB 19,980,000. The development includes the following amenities: • Swimming Pool • Smart Home System Chalong is a well-established district in southern Phuket, known for its convenient access to services, roads, and local infrastructure.
Opportunity Terms
- Starting Price
- $607,000
- Handover Quarter
- Q4 2026
- Payment Plan Summary
- 7-step installment plan
- Unit Types Summary
- 3 Bedrooms from 321 m² · 4 Bedrooms from 503 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
- 5.3%
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation deposit | 2% | THB 400,000 | Reservation deposit |
| Sign contract (within 30 days) | 28% | THB 5,594,000 | Sign contract (within 30 days) |
| Completion of foundation | 15% | THB 2,997,000 | Completion of foundation |
| Completion of Concrete Structure | 15% | THB 2,997,000 | Completion of Concrete Structure |
| Completion of Wall and Roof Tiles | 15% | THB 2,997,000 | Completion of Wall and Roof Tiles |
| Completion of Floor Tiles and Interior | 15% | THB 2,997,000 | Completion of Floor Tiles and Interior |
| Villa Transfer / Land Registration | 10% | THB 1,998,000 | Villa Transfer / Land Registration |
Unit Variations
3 Bedrooms
$607,000
4 Bedrooms
$777,312
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 157,000
Est. Annual Income
THB 1,886,000
Gross Yield
13.1%
Net Yield
9.4%
Est. 5-Year Value
THB 28,023,000
Est. 5-Year ROI
87%
Assumptions
Provider default: purchase price 19,980,000, 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 area in southern Phuket, inland from the coast. The nearest beaches - Kata and Karon - are 4-5 km away, requiring a car or scooter. Popular with expats and long-term residents for its practical amenities and quieter pace. Lotus's supermarket 630m away • Kata Beach 4.2 km by car • Hospitals 8-9 km, Bangkok Hospital Phuket nearest major facility
Daily Convenience
Two supermarkets within 1.5 km, a wholesale option and a mall within 2.5 km.
Large Lotus's supermarket; 630m, rated 4.3.
Villa Market: imported goods, 1.5 km, rated 4.3.
Makro wholesale foodservice; 2.4 km, rated 4.4.
Robinson Lifestyle mall; general retail, 2.5 km.
Beach & Nature
Three beaches 4-4.5 km away and an ethical elephant reserve at 2.5 km.
Kata Beach: popular sandy beach, 4.2 km.
Karon Beach: long open beach, 4.5 km.
Kata Noi Beach: smaller, calmer bay, 4.5 km.
Freedom Elephant Reserve: ethical sanctuary, 5-star rating, 2.5 km.
Food & Dining
Four well-rated restaurants within 2.7 km, from Thai seafood to Turkish cuisine.
Bucha Gallery: highly rated, creative dining, 1.9 km.
Kan Eang: classic Thai seafood, moderate prices, 2.2 km.
Cappadocia: Turkish cuisine, rated 4.9, moderate, 2.3 km.
Fresca Kitchens & Deli: cafe-deli format, rated 4.7, 2.7 km.
Health & Safety
Nearest hospital 7.3 km away; Bangkok Hospital Phuket, the main facility, is 9.2 km.
Clinic Bodrum Patong: general clinic, 7.3 km.
Bangkok Hospital Siriroj: full hospital, 8.1 km.
Katu Dermatology Clinic: specialist skin clinic, 8.5 km.
Bangkok Hospital Phuket: main private hospital, 9.2 km.
Kids & Education
Prince of Songkla University Phuket Campus is the only listed institution, 7.1 km away.
Prince of Songkla University: public university campus, 7.1 km.
Getting Around
No nearby public transit; bus terminals and ferry pier are 7.7-12 km away.
Bangla Police Station stop: 7.7 km, limited transit.
Phuket Bus Terminal 1: intercity buses, 9 km.
Rassada Pier: island ferries, 10 km.
Phuket Bus Terminal 2: main long-distance hub, 12 km.
Sports & Leisure
A dive operator, beach club, spa, and golf course available within 2.9-8.8 km.
Phuket Country Club: 18-hole golf course, 8.8 km.
Dolphins Bay Phuket: dive center, rated 4.6, 2.9 km.
Fira Beach Club: beach club with facilities, 4.2 km.
De Flora Spa & Massage: spa treatments, rated 4.5, 7.2 km.
Nightlife & Entertainment
Casual bars and beach clubs within 4.5 km; no major nightlife district nearby.
Lucha Cantina: Mexican bar-restaurant, rated 4.9, 2.7 km.
Lost in Phuket: bar-restaurant, moderate prices, 3.8 km.
Tann Beach Club: beach club, rated 4.4, 4.0 km.
Issara Restaurant & Bar: Kata Beach dining, rated 4.8, 4.5 km.
$607,000
You May Also Like
Similar properties you might be interested in.
