Developer Payment Plans / Installment Purchase
Manor
Phuket, Thailand
About This Property
Manor is a villa development by Manor Phuket located in the Si Sunthon district of Phuket. The project is currently under construction, with completion expected in Q3 2027. The development offers 3-bedroom villas with a size of 345 m². Prices start from THB 26,600,000. On-site amenities include: • Swimming Pool • Gym • Playground • Co-Working Space
Opportunity Terms
- Starting Price
- $808,118
- Handover Quarter
- Q3 2027
- Payment Plan Summary
- 7-step installment plan
- Unit Types Summary
- 3 Bedrooms from 345 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
- 6.8%
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation Deposit | 2% | $16,108 | Reservation Deposit |
| Sign agreement Within 30 days | 33% | $265,783 | Sign agreement Within 30 days |
| Completion of the foundation posts | 15% | $120,811 | Completion of the foundation posts |
| Completion of the structure ground floor | 15% | $120,811 | Completion of the structure ground floor |
| Completion of the roof structure and roof tiles | 15% | $120,811 | Completion of the roof structure and roof tiles |
| Completion of the wall, floor and interior work | 15% | $120,811 | Completion of the wall, floor and interior work |
| Villa construction completion | 5% | $40,270 | Villa construction completion |
Unit Variations
3 Bedrooms
$808,118
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$6,964
Est. Monthly Income
$4,723
Est. Annual Income
$56,560
Gross Yield
9.9%
Net Yield
7%
Est. 5-Year Value
$1,129,624
Est. 5-Year ROI
75%
Assumptions
Provider default: purchase price 26,600,000, 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. Inland Bang Tao residential area, car-dependent, mostly expat and local families. Bang Tao Beach is 4.7 km away - not walkable. Local shops and cafes within 1-3 km. Bang Tao Beach 4.7 km by car • Makro and Lotus's within 2.3 km • Airport 12 km, ~20 min drive
Daily Convenience
Basic supermarket 100m away; Makro and Lotus's at 2.3 km, Blue Tree mall at 2.6 km.
Small local supermarket, 100m, budget prices.
Wholesale supermarket, 2.3 km, bulk buying.
Large supermarket, 2.3 km, wide everyday selection.
Lifestyle mall with food and activities, 2.6 km.
Beach & Nature
Three beaches accessible by car within 4.7-7.2 km; elephant sanctuary 2.9 km away.
Main local beach, 4.7 km, long sandy shoreline.
Quieter beach, 6.5 km, less crowded than Bang Tao.
Popular beach with restaurants, 7.2 km by car.
Ethical elephant sanctuary, 4.9 stars, 1920 reviews.
Food & Dining
Two highly rated local restaurants within 1.2 km; dim sum and elephant sanctuary dining further out.
Trendy glamping cafe, 4.9 stars, 993 reviews, 1.1 km.
Gallery-restaurant, 4.8 stars, 1294 reviews, 1.2 km.
Dim sum restaurant, moderate prices, 2.7 km.
On-site dining at elephant sanctuary, 2.9 km.
Health & Safety
Four clinics within 3.6-7.9 km; nearest is Takecare Doctor Bangtao at 3.6 km.
General clinic, 4.8 stars, 338 reviews, 3.6 km.
Medical clinic Laguna branch, 4.8 stars, 3.7 km.
Well-rated clinic, 4.9 stars, 314 reviews, 4.6 km.
Aesthetic clinic, 4.9 stars, 219 reviews, 7.9 km.
Kids & Education
Two international-level schools within 3.3 km; kids' cafe and tennis club further out.
Thai school with international program, 2.8 km.
International kindergarten, 5 stars, 43 reviews, 3.3 km.
Kids activity cafe, moderate prices, 3.5 km.
Tennis club, 5 stars, 17 reviews, 6.8 km.
Getting Around
No public transit nearby; airport 12 km away, bus terminal at 14 km - car or taxi required.
Small airpark for private aviation, 7.2 km.
Main international airport, 12 km, ~20 min drive.
Airport access point, 12 km by car.
Main bus terminal for island routes, 14 km.
Sports & Leisure
Golf, spa, Muay Thai, and marina within 3.6-6.8 km - all require a car.
18-hole golf course at Laguna resort, 3.6 km.
Top-rated spa, 4.9 stars, 2922 reviews, 3.6 km.
Muay Thai and MMA gym, 4.8 stars, 5.4 km.
Marina with fitness and lifestyle facilities, 6.8 km.
Nightlife & Entertainment
Casual dining and gastrobar options at 1.2-3.8 km; no dedicated nightlife within walking distance.
Gallery-restaurant with evening atmosphere, 1.2 km.
Artisan bar-restaurant, moderate prices, 3.7 km.
Japanese gastrobar and sushi, 4.6 stars, 3.8 km.
Grill and lounge, moderate prices, 3.8 km.
$808,118