50 photos

Lagoon Koh Phangan

from $146,479(฿5,200,000)from $NaN/m²
Koh Phangan, Thailand
VillaUnder Construction69 total units69 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2028-12
Total Units69
Available Units69
Area155 – 366 m²
Price Range$146,479$208,451
Price per m²$NaN/m²

Description

The development consists of 69 private detached villas, each featuring a private swimming pool, garden and parking space. The estate is planned with extensive resort-style facilities, including a lagoon pool, fitness center, sauna, ice bath, spa, restaurant, bar, shop and 24-hour security.

Available villa types include 1-bedroom, 2-bedroom and 3-bedroom layouts:

1-bedroom villa - approx. 155 sqm - from THB 5.2M 2-bedroom villa - approx. 238 sqm - from THB 6.5M 3-bedroom villa - approx. 366 sqm - from THB 7.4M

The price includes a fully finished and furnished villa, kitchen appliances, air conditioning, European-style kitchen, private pool, garden, water tank, automatic water pump and termite protection pipe system.

The location offers convenient access to key island points: approximately 1 km to 7-Eleven, 1.7 km to Haad Baan Tai Beach, 4 km to Thong Sala Pier and 4 km to Thong Sala town center, where shops, restaurants, banks and services are located.

The developer offers an optional rental management program and an optional guaranteed rental return program of up to 11.9% per year, subject to handing the villa over to the developer’s management. The program is not mandatory - owners may also use the villa privately or rent it out without choosing the guaranteed return option.

Villa construction takes approximately 10–12 months from signing the agreement and paying the first installment, while completion of the full project, including common areas, lagoon pool, spa and restaurant, is planned for December 2028.

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,304

Annual Net Income

$15,642

Gross Rental Yield

14.0%

Net Rental Yield

10.7%

Value in 5 Years

$196,022

Total 5-Year ROI

87%

Our calculations are based on a conservative scenario - long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Private Pool
Fitness Center
Sauna
Ice Bath
Spa & Wellness
Restaurant
Bar
Store

Location

Similar Properties

Price Range

from $146,479(฿5,200,000)

$NaN/m²

Type

Villa

Area

155–366 m²

Completion

2028-12

Available Units

69/69

Interested in this project?