Developer Payment Plans / Installment Purchase
The Residence Prime by Andaman Asset Solution
Phuket, Thailand
About This Property
The Residence Prime is a villa development by Andaman Asset Solution Co., Ltd., located in Thep Krasattri district, Phuket. The project reached completion in Q1 2025 and units are ready to move in. Each villa offers 3 bedrooms across 398.28 sq m of total area. Prices start from THB 25,145,802 . On-site facilities include: • Gym • Swimming Pool • Garden • Co-Working Space
Opportunity Terms
- Starting Price
- $833,152
- Handover Quarter
- Q1 2025
- Payment Plan Summary
- 6-step installment plan
- Unit Types Summary
- 3 Bedrooms from 228 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
- 5.5%
- Amenities
- Gym Swimming Pool Garden Co-working Space Swimming Pool
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation | — | THB 200,000 | Reservation |
| Contract Signing (30 days after reservation) | 30% | THB 8,227,000 | Contract Signing (30 days after reservation) |
| Payment 2 (30 days after contract signing) | 30% | THB 8,227,000 | Payment 2 (30 days after contract signing) |
| Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) | 15% | THB 4,114,000 | Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) |
| Villa completion | 15% | THB 4,114,000 | Villa completion |
| Villa Handover | 10% | THB 2,742,000 | Villa Handover |
Unit Variations
3 Bedrooms
$833,152
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 163,000
Est. Annual Income
THB 1,953,000
Gross Yield
9.6%
Net Yield
7.1%
Est. 5-Year Value
THB 38,464,000
Est. 5-Year ROI
76%
Assumptions
Provider default: purchase price 27,424,000, 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 inland area near Laguna Phuket resort complex. Bang Tao Beach is 3.6 km away, reachable by car or motorbike. Mix of expat families, long-term renters, and local residents. Makro and Lotus's within 1.4 km • Bang Tao Beach 3.6 km by car • Airport 10 km, about 15 minutes
Daily Convenience
Two major supermarkets within 1.4 km; smaller options within 2.5 km.
Wholesale supermarket; bulk goods, mid-range prices.
Full-range supermarket; fresh produce, household items.
Small local supermarket; basic groceries, budget prices.
Petrol station convenience store; limited range.
Beach & Nature
Bang Tao Beach is closest at 3.6 km; quieter Layan Beach at 4.5 km.
Long sandy beach; 3.6 km, drive required.
Quiet, less crowded beach; 4.5 km away.
Rocky and sandy beach with restaurants; 7 km.
Ethical elephant sanctuary; rated 4.6, 660 reviews.
Food & Dining
Several well-rated casual dining spots within 2.3 km, mid-range prices.
Dim sum restaurant; highly rated 4.8, mid-range.
Café-restaurant hybrid; popular, 4.6 rating, mid-range.
Glamping-style café; top-rated 4.9, unique setting.
Gallery-restaurant; rated 4.8, over 1,200 reviews.
Health & Safety
Four clinics within 6.4 km, all rated 4.8 or higher.
General clinic near Laguna; rated 4.8, 269 reviews.
Neighbourhood clinic; rated 4.8, 338 reviews.
Well-rated local clinic; 4.9 rating, 315 reviews.
Aesthetic and medical clinic; rated 4.9, 6.4 km.
Kids & Education
International kindergarten 2.3 km away; children's activity venue and sports club within 10 km.
International kindergarten; perfect 5.0 rating, 2.3 km.
Children's activity café; rated 4.4, mid-range.
Vocational college; basic rating, 7.9 km away.
Tennis club; perfect 5.0 rating, 9.2 km.
Getting Around
Phuket International Airport is 10 km away; no public transit nearby, car essential.
Small general aviation airpark; rated 4.9, 8.3 km.
Main international airport; 10 km, rated 4.0.
Airport drop-off point reference; 10 km away.
Intercity bus terminal; 14 km, rated 3.7.
Sports & Leisure
Golf course 2.8 km away; top-rated spa at 3.5 km; marina and second spa within 9 km.
18-hole golf course inside Laguna complex; 2.8 km.
Highly rated spa; 4.9 rating, nearly 3,000 reviews.
Spa in Kamala; rated 4.8, 1,867 reviews, 8 km.
Full-service marina with facilities; rated 4.6, 9 km.
Nightlife & Entertainment
Low-key evening options within 3.7 km; bars and grill lounges, no late-night clubs nearby.
Casual café-restaurant; rated 4.6, mid-range, 1.6 km.
Gallery-restaurant with evening dining; rated 4.8.
Grill and lounge bar; rated 4.6, mid-range, 3.5 km.
Bar and restaurant; rated 4.6, mid-range, 3.7 km.
$833,152
You May Also Like
Similar properties you might be interested in.
