Developer Payment Plans / Installment Purchase
Saiyuan Estate
Phuket, Thailand
About This Property
Saiyuan Estate is a villa development by The Attitude Club located in Rawai, in the south of Phuket. The project is completed and available for immediate move-in. Available units are 2-bedroom villas ranging from 154 to 178 sq m. Prices start from 9,800,000 THB. On-site facilities include: • Swimming Pool • Gym Rawai is an established residential area of Phuket, well suited to year-round living with a range of local amenities nearby.
Opportunity Terms
- Starting Price
- $318,994
- Handover Quarter
- Q2 2014
- Unit Types Summary
- 2 Bedrooms from 154 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%
Unit Variations
2 Bedrooms
$318,994
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$6,964
Est. Monthly Income
$5,056
Est. Annual Income
$60,738
Gross Yield
25%
Net Yield
19.1%
Est. 5-Year Value
$445,909
Est. 5-Year ROI
136%
Assumptions
Provider default: purchase price 10,500,000, 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. Saiyuan Estate sits in a quiet residential pocket of Rawai, favored by long-stay expats and families. The area is inland, with beaches 3.7-4.1 km away by car or scooter. Daily errands, dining, and fitness options are within 2-3 km. Makro wholesale supermarket 870m away • Kata Noi and Rawai beaches within 4 km • High-rated dining cluster at 2.1 km
Daily Convenience
Two Makro outlets and Villa Market cover most grocery needs within 2.4 km.
Wholesale cash-and-carry; bulk goods; 870m away.
Larger Makro food-service branch; 1.6 km away.
Imported and premium goods; expat-oriented; 2.4 km.
Budget-friendly local supermarket; wide range; 2.6 km.
Beach & Nature
Three beaches and a community park are reachable within 4.1 km, all requiring transport.
Sheltered sandy bay; popular with swimmers; 3.7 km.
Seafood pier area; calm water; local character; 4.0 km.
Wider beach with amenities; busier; 4.1 km.
Green park with walkways; rated 4.6; 3.7 km.
Food & Dining
Highly rated gastrobar, café, and seafood restaurant cluster within 2.3 km; spa nearby.
Gastrobar; rated 4.9 from 2,500+ reviews; 2.1 km.
Café-restaurant; rated 4.8 from 4,500+ reviews; 2.1 km.
Seafood; moderate prices; rated 4.5; long-standing local spot.
Massage and spa; rated 4.8 from 3,200+ reviews; 2.8 km.
Health & Safety
Nearest clinic is 4.3 km away; vet and additional medical options within 10 km.
Private clinic; rated 5.0; English-friendly; 4.3 km.
Well-reviewed medical clinic; rated 4.9; 6.3 km.
Veterinary clinic; rated 4.7; good for pet owners; 7.9 km.
Medical clinic in Patong; rated 4.8; 9.5 km.
Kids & Education
Fitness club and dive school are close; swimming lessons and college farther out.
Fitness club; rated 4.8; good local gym option; 1.3 km.
PADI dive center; rated 5.0; courses and trips; 2.3 km.
Swimming school; rated 4.4; limited reviews; 4.4 km.
Vocational college; rated 4.7; 9.8 km from estate.
Getting Around
Bus terminals and a ferry pier are 11-14 km away; no public transport within walking distance.
Police station, not a transit hub; Patong area; 11 km.
Main local bus terminal; intercity connections; 11 km.
Ferry pier to Phi Phi and islands; 12 km.
Long-distance bus terminal; mainland routes; 14 km.
Sports & Leisure
Two highly rated spas within 2.8 km; golf and a beach club reachable by car.
Golf club; 18 holes; scenic course; 12 km.
Massage and spa; rated 4.8 from 4,000+ reviews; 2.2 km.
Spa and massage; rated 4.8 from 3,200+ reviews; 2.8 km.
Beachside attraction; rated 4.6 from 8,700+ reviews; 5.1 km.
Nightlife & Entertainment
Evening options range from a gastrobar at 2.1 km to a beach club at 4.9 km.
Gastrobar with bar scene; rated 4.9; 2.1 km.
Bar and restaurant at Kata Beach; rated 4.8; 3.7 km.
Bar-restaurant; moderate prices; rated 4.6; 4.0 km.
Beach club; rated 4.4 from 3,300+ reviews; 4.9 km.
$318,994