Developer Payment Plans / Installment Purchase
The Trinity Village
Phuket, Thailand
About This Property
The Trinity Village is a villa development by Andaman Asset Solution Co., Ltd., located in the Si Sunthon district of Phuket. The project offers villas with 3 or 4 bedrooms, ranging in size from 412 to 560 sq. m. All units are completed and ready to move in. Prices start from THB 29,576,000. On-site amenities: • Swimming Pool
Opportunity Terms
- Starting Price
- $822,579
- Handover Quarter
- Q1 2025
- Payment Plan Summary
- 6-step installment plan
- Unit Types Summary
- 3 Bedrooms from 412 m² · 4 Bedrooms from 488 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 |
|---|---|---|---|
| Reservation | — | THB 200,000 | Reservation |
| Contract Signing (30 days after reservation) | 30% | THB 8,123,000 | Contract Signing (30 days after reservation) |
| Super Structure with Roof Completion | 15% | THB 4,061,000 | Super Structure with Roof Completion |
| Wall Plastering, M & E Completion | 15% | THB 4,061,000 | Wall Plastering, M & E Completion |
| Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) | 15% | THB 4,061,000 | Finishing Works (Tiles, Doors & Windows Installation, Built-in Furniture) |
| Transfer date | 25% | THB 6,769,000 | Transfer date |
Unit Variations
3 Bedrooms
$822,579
4 Bedrooms
$1,154,454
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 152,000
Est. Annual Income
THB 1,820,000
Gross Yield
9.7%
Net Yield
6.7%
Est. 5-Year Value
THB 37,975,000
Est. 5-Year ROI
74%
Assumptions
Provider default: purchase price 27,076,000, 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. Bang Tao is a low-density residential area popular with expats and long-term renters. Bang Tao Beach is 3 km away - reachable by car or motorbike. Boat Avenue and Laguna complex put daily shopping and dining within 2 km. Bang Tao Beach 3 km away • Boat Avenue shops and Villa Market at 2.1 km • Airport 12 km, about 20 minutes by car
Daily Convenience
Four supermarkets and a mall are within 3 km, covering everyday needs.
Lifestyle mall; shops, dining, cafés at Boat Avenue.
Imported goods, quality produce; mid-to-high prices.
Wholesale format; bulk buying, competitive prices.
Large Thai hypermarket; full range, budget-friendly.
Beach & Nature
Three beaches within 6 km and an ethical elephant park at 2.4 km.
Nearest beach; 9 km long, calm water, low-key.
Quieter, narrower beach; less crowded than Bang Tao.
Rockier shore; good for dining strips nearby.
Ethical elephant care; no riding, highly rated.
Food & Dining
Highly rated restaurants from 560 m, including Italian and French options nearby.
Gallery-restaurant hybrid; art, coffee, meals, 560 m.
Top-rated Italian; 9,000+ reviews, consistently excellent.
French bistro; moderate prices, strong local reputation.
Nature reserve with dining; ethical elephant experience included.
Health & Safety
Three clinics within 3.1 km handle everyday medical needs; specialist clinic at 8.4 km.
General clinic; highly rated, convenient Bang Tao location.
Medical clinic with Laguna branch; good ratings.
Well-reviewed local clinic; 4.9 rating, 315 reviews.
Aesthetic and specialist clinic; further at 8.4 km.
Kids & Education
International kindergarten at 1.7 km; kids' café and sports options nearby.
International kindergarten; top-rated, small community.
Kids' café and activity space; moderate prices.
Tennis club; perfect rating, limited reviews, 8.2 km.
Vocational college; 10 km away, basic rating.
Getting Around
Phuket International Airport is 12 km away; no public transit - car or taxi needed.
Small airpark; private aviation, 8.8 km.
Main international airport; 12 km, ~20 min by car.
Intercity bus terminal; 12 km from project.
Airport transport hub; taxis and transfers available.
Sports & Leisure
Golf course at 1.9 km, two Oasis Spa locations, and a well-known Muay Thai gym within 4 km.
18-hole golf course within Laguna complex; 1.9 km.
Established spa brand; relaxation treatments, Laguna location.
Popular Muay Thai and MMA gym; 1,500+ reviews.
Second Oasis Spa location; Kamala, 6.3 km.
Nightlife & Entertainment
Beach clubs and a casual bar are 3-4 km away; nearest evening spot is 560 m.
Relaxed gallery-restaurant; evening dining, 560 m away.
Beach club on Bang Tao Beach; daytime and evening.
Well-known beach club; music, pool, bar, 3.4 km.
Casual bar-restaurant; moderate prices, 1,600+ reviews.
$822,579