Developer Payment Plans / Installment Purchase
Zenithy La Ville
Phuket, Thailand
About This Property
Zenithy La Ville is a villa development by Zenithy Development Co., Ltd., located in the Si Sunthon district of Phuket. Construction is underway, with completion scheduled for Q4 2026. The project offers 3-bedroom villas with living areas ranging from 351.61 to 357.4 sq. m. Prices start from THB 20,940,000. On-site amenities include: • Swimming Pool • Lounge • Smart Home System
Opportunity Terms
- Starting Price
- $636,165
- Handover Quarter
- Q4 2026
- Payment Plan Summary
- 6-step installment plan
- Unit Types Summary
- 3 Bedrooms from 352 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
- 6.3%
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation fee | 2% | THB 419,000 | Reservation fee |
| Sales & Purchase Agreement | 28% | THB 5,863,000 | Sales & Purchase Agreement |
| Main structure | 20% | THB 4,188,000 | Main structure |
| Roof and walls | 20% | THB 4,188,000 | Roof and walls |
| Windows & Doors | 20% | THB 4,188,000 | Windows & Doors |
| Transfer of ownership | 10% | THB 2,094,000 | Transfer of ownership |
Unit Variations
3 Bedrooms
$636,165
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 155,000
Est. Annual Income
THB 1,863,000
Gross Yield
12.5%
Net Yield
8.9%
Est. 5-Year Value
THB 29,369,000
Est. 5-Year ROI
85%
Assumptions
Provider default: purchase price 20,940,000, 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 residential expat area inland from a long beach. Boat Avenue and Laguna complex provide daily shopping and dining within 2-3 km. Families and long-term residents make up most of the population. Bang Tao Beach 3 km away • Four supermarkets within 2.7 km • Airport 12 km, about 20 min by car
Daily Convenience
Four supermarkets and a mall are all within 2.7 km, covering everyday shopping needs.
Premium imported goods; expat-friendly range, 2.2 km.
Lifestyle mall with cafes and shops, 2.3 km.
Wholesale warehouse; bulk buying, competitive prices, 2.4 km.
Large Thai hypermarket; everyday staples, low prices, 2.7 km.
Beach & Nature
Bang Tao Beach is 3 km away, with two more beaches and an elephant park reachable within 6 km.
Long sandy beach, generally uncrowded, 3 km.
Quieter, narrower beach; fewer facilities, 4.9 km.
Rockier shore; good for dining nearby, 5.8 km.
Ethical elephant sanctuary; rated 4.6, 660 reviews, 2.6 km.
Food & Dining
Highly rated dining options range from Italian to French, starting from 680 m.
Art-gallery café with food; rated 4.8, 680 m.
Italian; rated 4.9 from 9,141 reviews, 2.2 km.
French bistro; moderate prices, rated 4.8, 2.3 km.
Elephant reserve dining experience; rated 4.9, 2.8 km.
Health & Safety
Three clinics within 3.3 km handle routine care; a specialist aesthetic clinic is 8 km out.
General GP clinic; rated 4.8, 338 reviews, 2.1 km.
Medical clinic in Laguna area; rated 4.8, 2.2 km.
Well-reviewed local clinic; rated 4.9, 3.3 km.
Aesthetic and cosmetic clinic; rated 4.9, 8.1 km.
Kids & Education
An international kindergarten is 1.7 km away; children's café, tennis club, and college are further out.
International kindergarten; perfect rating, 43 reviews, 1.7 km.
Children's activity café; moderate prices, 2.0 km.
Tennis club; top-rated but limited reviews, 8.3 km.
Vocational technical college; 9.7 km.
Getting Around
Phuket International Airport is 12 km away; no public transit locally, car or ride-hail is standard.
Small private airpark; rated 4.9, 8.7 km.
Main international airport; 12 km, ~20 min by car.
Airport reference point; same location, 12 km.
Regional bus terminal; 12 km from project.
Sports & Leisure
Golf, spa, and Muay Thai gym are all within 4 km; a second spa is 6.6 km away.
18-hole golf course in Laguna complex, 2.0 km.
Top-rated spa; 4.9 from 2,926 reviews, 2.2 km.
Muay Thai and MMA training; rated 4.8, 4.0 km.
Full-service day spa in Kamala; rated 4.8, 6.6 km.
Nightlife & Entertainment
Two beach clubs and a bar-restaurant are within 3.5 km; a gallery café is 680 m away.
Gallery café with evening dining; rated 4.8, 680 m.
Beach club in Laguna; pool and bar, 3.2 km.
Casual bar and restaurant; rated 4.6, moderate prices, 3.4 km.
Popular beachfront club with bar and pool, 3.5 km.
$636,165