Developer Payment Plans / Installment Purchase
Phuvista 3 Naiyang
Phuket, Thailand
About This Property
Phuvista 3 Naiyang is a completed pool villa project in Sakhu district, Phuket, developed by Airport Pool Villa Co., Ltd. The villas are built on hilly terrain with surrounding greenery and follow a modern Balinese design approach. Available configurations include 2, 3, and 4-bedroom villas ranging from 208.62 to 375.87 sq m . Each unit features a private pool, a spacious garden, and outdoor seating. Large windows and sliding doors connect interior living areas directly to the garden and pool zones. On-site amenities: • Swimming Pool • Gym • Kids' Zone • Cafe & Restaurant • SPA • Co-Living Space • Shuttle Service Prices start from 16,280,000 THB . The project was completed and is ready for transfer.
Opportunity Terms
- Developer
- Airport Pool Villa Co
- Starting Price
- $449,630
- Handover Quarter
- Q1 2027
- Payment Plan Summary
- 7-step installment plan
- Unit Types Summary
- 2 Bedrooms from 209 m² · 3 Bedrooms from 277 m² · 4 Bedrooms from 354 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%
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation deposit | — | THB 200,000 | Reservation deposit |
| Upon Contract Signing within 30 days after reservation | 35% | THB 5,180,000 | Upon Contract Signing within 30 days after reservation |
| Upon Completion of Foundation | 15% | THB 2,220,000 | Upon Completion of Foundation |
| Upon Completion of Concrete Structure | 15% | THB 2,220,000 | Upon Completion of Concrete Structure |
| Upon Completion of Walls and Door Frames | 15% | THB 2,220,000 | Upon Completion of Walls and Door Frames |
| Upon Completion of Decoration Installation of Doors, Floors and Windows. Painting. Built-in Furniture | 15% | THB 2,220,000 | Upon Completion of Decoration Installation of Doors, Floors and Windows. Painting. Built-in Furniture |
| Upon Handover Date Within 30 days after the developer's notice of the ownership transfer registration date | 5% | THB 740,000 | Upon Handover Date Within 30 days after the developer's notice of the ownership transfer registration date |
Unit Variations
2 Bedrooms
$449,630
3 Bedrooms
$589,379
4 Bedrooms
$783,814
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
THB 230,000
Est. Monthly Income
THB 164,000
Est. Annual Income
THB 1,966,000
Gross Yield
17.7%
Net Yield
13.3%
Est. 5-Year Value
THB 20,758,000
Est. 5-Year ROI
107%
Assumptions
Provider default: purchase price 14,800,000, 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. Quiet residential area inland from Nai Thon and Nai Yang beaches. Phuket Airport is under 3 km away, making it convenient for frequent travelers. The area suits buyers who prioritize calm surroundings and easy airport access over beachfront proximity. Phuket Airport 2.8 km away • Sirinat National Park 2.0 km • Beaches 4.5-6.4 km by car
Daily Convenience
Two minimarts within 1 km and a supermarket at 2.2 km cover everyday needs.
Nearest convenience store; 810m, rated 4.3.
Big C Mini; slightly larger selection, 1.0 km.
Highly rated pharmacy; 1.2 km, rated 4.8.
Lotus's go fresh supermarket; widest range, 2.2 km.
Beach & Nature
Three beaches and a national park are reachable by car, all between 4.5 and 6.4 km.
Nai Thon Beach; quieter local beach, 4.5 km.
Nai Yang Beach; long sandy stretch, 4.6 km.
Layan Beach; less crowded, 6.4 km.
Sirinat National Park; protected coastline and trails, 2.0 km.
Food & Dining
Four well-rated restaurants and cafes are clustered around 2.0-2.4 km from the project.
Natural Restaurant; Thai cuisine, moderate prices, 2374 reviews.
Jea Dim Sum; dim sum and bak kut teh, rated 4.8.
Heng Heng Heng; inexpensive local food, rated 4.6.
Sea Calm Cafe; relaxed cafe, 1007 reviews, 2.4 km.
Health & Safety
Nearest clinic is 4.8 km; full medical options extend to Laguna area at 9-10 km.
AESsense Clinic; aesthetic and general care, rated 4.9.
Kowit Clinic Thalang; general practice, rated 4.9, 7.1 km.
Phuket Medical Clinic Laguna; rated 4.8, 9.3 km.
Takecare Doctor Bangtao; rated 4.8, 338 reviews, 9.7 km.
Kids & Education
A diving school is 440m away; international kindergartens are at 8.4 km in the Bangtao area.
Sunshine Villa and Diving School; diving instruction, 440m.
LETOKIDS; international kindergarten, rated 5.0, 8.4 km.
Little Lions International Kindergarten; rated 5.0, 43 reviews, 8.4 km.
Lemonade Club; children's activity cafe, moderate prices, 9.8 km.
Getting Around
Phuket International Airport is 2.8 km away; no public transit hub nearby, car or taxi required.
Phuket International Airport; main terminal, 2.8 km, 18k reviews.
Phuket Airport; secondary access point, 3.1 km.
Phuket Airpark; light aviation facility, 13 km.
Phuket Flying Club; leisure flying, rated 5.0, 13 km.
Sports & Leisure
Golf, massage, and spa options are available from 1.9 km, with a premium spa at 8 km.
Blue Canyon Country Club; established golf course, 2.1 km.
Sabai Massage airport branch; rated 4.8, 1817 reviews, 1.9 km.
TreeHouse Massage; rated 4.8, 2014 reviews, 2.2 km.
Oasis Spa Laguna; full-service spa, rated 4.8, 8.0 km.
Nightlife & Entertainment
Low-key bars and cafes are within 2.1 km; Pullman hotel bar is 3.4 km at Nai Thon Beach.
NY Beach Club; casual bar-restaurant, rated 4.5, 1.4 km.
Hideaway Cafe@Saku; relaxed cafe-bar, rated 4.8, 1.8 km.
Midway Phuket; casual dining and drinks, rated 4.6.
Pullman Phuket Arcadia; hotel bar at Nai Thon Beach, 3.4 km.
$449,630