Developer Payment Plans / Installment Purchase
Salila Sol
Phuket, Thailand
About This Property
Salila Sol is a villa development by Riva Development located in Bang Tao, Phuket. The project offers units with 4 or 5 bedrooms, with living areas ranging from 500 to 594 sq. m. Each villa includes a private swimming pool. The development is currently under construction, with completion scheduled for Q3 2026. Prices start from THB 41,900,000. Bang Tao is a well-established area on Phuket's west coast, with easy access to beaches, restaurants, and international schools.
Opportunity Terms
- Starting Price
- $1,272,938
- Handover Quarter
- Q3 2026
- Payment Plan Summary
- 7-step installment plan
- Unit Types Summary
- 4 Bedrooms from 500 m² · 5 Bedrooms from 594 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
- 6.6%
- Amenities
- Swimming Pool
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation fee | — | THB 300,000 | Reservation fee |
| Sales agreement | 25% | THB 10,475,000 | Sales agreement |
| Finished Piling + Foundation | 25% | THB 10,475,000 | Finished Piling + Foundation |
| Finished Concrete Structure | 20% | THB 8,380,000 | Finished Concrete Structure |
| Finished Wall + Window + MEP | 15% | THB 6,285,000 | Finished Wall + Window + MEP |
| Finished Built-in + Finishing | 10% | THB 4,190,000 | Finished Built-in + Finishing |
| Final Payment upon Completion | 5% | THB 2,095,000 | Final Payment upon Completion |
Unit Variations
4 Bedrooms
$1,272,938
5 Bedrooms
$1,485,601
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 350,000
Est. Monthly Income
THB 238,000
Est. Annual Income
THB 2,861,000
Gross Yield
9.5%
Net Yield
6.8%
Est. 5-Year Value
THB 58,767,000
Est. 5-Year ROI
74%
Assumptions
Provider default: purchase price 41,900,000, monthly rent 350,000, 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 residential and resort corridor on Phuket's northwest coast. Bang Tao Beach is 1.5 km away, reachable by bike or short drive. The area attracts expat families and long-term renters alongside hotel guests. Bang Tao Beach 1.5 km away • Villa Market and Tops within 850m • Laguna Golf course 520m from home
Daily Convenience
Two supermarkets and a shopping mall are within 850m, with a further option at 1.6 km.
Well-stocked expat supermarket; imported goods, mid-range prices.
Open-air mall; dining, retail, services in one complex.
Large food hall; fresh produce, deli, wide selection.
Budget-friendly local supermarket; everyday essentials.
Beach & Nature
Bang Tao Beach is 1.5 km away; Layan and Surin beaches are within 4.3 km.
Long sandy beach; calm water, fewer crowds than Patong.
Quieter northern beach; good for swimming, natural setting.
Rocky headlands, clear water; popular with snorkelers.
Ethical elephant sanctuary; no riding, highly rated.
Food & Dining
Highly rated French and Italian restaurants under 800m; casual options at 2.1 km.
French bistro; consistently top-rated, moderate prices.
Italian restaurant; highest local rating, nearly 10k reviews.
Gallery-restaurant hybrid; scenic setting, diverse menu.
Casual bar-restaurant; reliable food, moderate prices.
Health & Safety
Two clinics within 650m cover general practice; a third option is at 1.9 km.
General clinic; Laguna branch, highly rated, close by.
GP clinic; walk-in friendly, strong reviews.
Local branch clinic; very high rating, 1.9 km away.
Aesthetic clinic; 9.1 km, specialist services only.
Kids & Education
International kindergarten at 720m; local school at 3.1 km.
Kids activity cafe; creative play, moderate prices.
International kindergarten; perfect rating, very close.
Local Thai school; 3.1 km, limited English reviews.
Tennis club; 9.6 km, top-rated but far.
Getting Around
Phuket International Airport is 12 km away; no public transit - car or taxi required.
Small private airpark; 10 km, general aviation only.
Main international airport; 12 km, all commercial flights.
Airport reference point; same location, 12 km away.
Southern bus terminal; 13 km, intercity routes.
Sports & Leisure
Golf course at 520m; spa and Muay Thai gym within 2.4 km.
18-hole Laguna course; tournament-standard, steps away.
Spa retreat; highly rated, 1.8 km, traditional treatments.
Muay Thai and MMA gym; serious training, top-rated.
Kamala spa location; 5.4 km, highly rated alternative.
Nightlife & Entertainment
Two beach clubs within 1.8 km; dining-focused evening options at 2.1 km.
Beach club on Bang Tao; pool, DJ events, daybeds.
Popular beach club; known for weekend parties, seafood.
Gallery-restaurant; relaxed evening atmosphere, 2.1 km.
Bar-restaurant; casual nightlife, moderate prices, 2.1 km.
$1,272,938