Developer Payment Plans / Installment Purchase
Wilawan Luna Vista
Phuket, Thailand
About This Property
Wilawan Luna Vista is a gated villa development of 19 units in Thep Krasattri district, Phuket, developed by Wilawan Greenplace Co., Ltd. The project is currently under construction with completion scheduled for Q4 2027. Villas are available with 3 or 4 bedrooms, ranging from 501 to 613 sq.m. Each villa features a private pool, jacuzzi, garden, and a rooftop garden designed for evening views. EV charging is included. Solar panels and home automation are available as options. The total land area is 11.5 Rai. Key facts: • 19 villas total • 3 or 4 bedrooms • Size: 501-613 sq.m • Ownership: freehold or leasehold • 24-hour security and estate management by Wilawan • Prices from THB 29,900,000
Opportunity Terms
- Developer
- Wilawan Greenplace Co
- Starting Price
- $908,404
- Handover Quarter
- Q4 2027
- Payment Plan Summary
- 7-step installment plan
- Unit Types Summary
- 3 Bedrooms from 501 m² · 4 Bedrooms from 613 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
- 5.4%
- Amenities
- Swimming Pool Garden EV Charging Station
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Payment for reservation deposit | 2% | $17,993 | Payment for reservation deposit |
| Payment for sale and purchase agreement (within 30 days) | 28% | $251,907 | Payment for sale and purchase agreement (within 30 days) |
| Payment on finished foundation post | 15% | $134,950 | Payment on finished foundation post |
| Payment on finished concrete structure and roof structure | 15% | $134,950 | Payment on finished concrete structure and roof structure |
| Payment on finished wall | 15% | $134,950 | Payment on finished wall |
| Payment on finished floor finishing, door & window frame and paint | 15% | $134,950 | Payment on finished floor finishing, door & window frame and paint |
| Payment for transfer of land registration | 10% | $89,967 | Payment for transfer of land registration |
Unit Variations
3 Bedrooms
$908,404
4 Bedrooms
$1,121,249
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$6,921
Est. Monthly Income
$4,393
Est. Annual Income
$52,837
Gross Yield
8.8%
Net Yield
5.9%
Est. 5-Year Value
$1,261,884
Est. 5-Year ROI
70%
Assumptions
Provider default: purchase price 29,901,000, 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. Layan is a quiet inland district near Phuket's northwest coast. The area is low-density with local villages, greenery, and minimal commercial development. Nearest beaches are 5-7 km by car; daily needs require driving. Elephant sanctuary 1.9 km away • Airport 5.7 km - convenient for frequent travelers • Quiet inland location, beaches 5-7 km by car
Daily Convenience
A lifestyle mall is on the doorstep; nearest supermarket and convenience stores are 2.5-2.9 km away.
Lifestyle mall on site; limited daily essentials.
Shell fuel station with basic grocery section.
Standard 7-Eleven, 24-hour convenience store.
Standard 7-Eleven, 24-hour convenience store.
Beach & Nature
Three beaches are reachable within 5.5-6.7 km; an elephant sanctuary is just 1.9 km away.
Quiet, partly shaded beach; low crowds year-round.
Clean, uncrowded beach; calm water for swimming.
Long beach with restaurants and water sports nearby.
Highly rated ethical elephant sanctuary; 4.9 stars, 352 reviews.
Food & Dining
A well-rated café and bistro are within 1 km; more dining options at 2-3 km.
Café-bistro, 4.9 stars; popular local spot under 1 km.
Upscale restaurant, 4.7 stars; mid-to-high prices.
Specialty coffee café, 4.9 stars; 200 reviews.
Local Phuket food and souvenirs; 4.4 stars, 2,591 reviews.
Health & Safety
Nearest clinic is 3.1 km; several medical facilities within 7-9 km.
Aesthetic and general clinic, 4.9 stars; 219 reviews.
General medical clinic in Laguna area; 4.8 stars.
GP clinic in Bang Tao; 4.8 stars, 338 reviews.
General clinic, 4.9 stars; 315 reviews.
Kids & Education
International kindergartens start from 6 km; family café and activity venues at 7-8 km.
International kindergarten, 5-star rated; 43 reviews.
Family-friendly café, moderate prices; 7.3 km.
International preschool, 4.9 stars; 54 reviews.
International nursery and preschool, 5-star rated; 40 reviews.
Getting Around
Phuket International Airport is 5.7 km away; no public transit - car or ride-hailing required.
Main international airport; 5.7 km, no public bus link.
Secondary airport access point; 5.9 km.
Small general aviation airpark; 9.5 km.
Light aircraft flying club; recreational use only.
Sports & Leisure
Golf club is 3.4 km away; massage and spa options from 4.8 km.
Blue Canyon golf; two championship courses, 3.4 km.
Airport-area Thai massage; 4.8 stars, 1,818 reviews.
Thai massage near airport; 4.8 stars, 2,014 reviews.
Spa in Laguna area; 4.9 stars, 2,926 reviews.
Nightlife & Entertainment
Casual cafés and a beach club within 3-5 km; evening options are limited and mostly low-key.
Relaxed hideaway café; 4.8 stars, 556 reviews.
Artisan food and drinks; moderate prices, 4.6 stars.
Casual beach club with food; 4.5 stars, 514 reviews.
Hotel beach club at Naithon; 4.6 stars, 3,353 reviews.
$908,404
You May Also Like
Similar properties you might be interested in.
