Ban Madua Wan, Koh Phangan

VILLA INVESTMENT PROJECT (2 villas done + space for 2 extra)

THB 18.000.000 ( Price only )
  • Land size: 1.50 rai (2 400 m²)
  • Bedrooms: 6
  • Build area: 252 m²
  • Сonstruction: on plan
  • Inside area: 210 m²
  • Pool size: 30 m²
  • Terrase size: 42 m²
  • Special Price
  • Ask for consultation
  • Let us to choose the best deal for you!
Show more Hide

Overview

Realty:
Villa 
Land title:
Chanot 
Land size:
2 400m² 
View:
pool view 
Land ownership:
Leasehold 
Road cover:
Concrete road 
Electricity:
Underground 
Water:
Deep Well 
Land features
Infrastructure
  • Electricity underground
  • Concrete road
  • Deep well
View
  • Jungle view
  • Pool view
Show more Hide
Construction features
General
  • European style
  • Onplan
  • Private swimming pool
  • Furnished
Amenities & Lifestyle
  • Kitchen island
  • Walk-in closet
  • Big terrace
  • Balcony
Engineering & Appliances
  • A/C
  • Internet
  • Dishwasher
  • Washing machine
  • Laundry room
  • Parking
Special features
  • Home office
Show more Hide

VILLA INVESTMENT PROJECT (2 villas done + space for 2 extra)

🏝️ 2-VILLA INVESTMENT PROJECT FOR SALE – KOH PHANGAN

💰 Asking Price: THB 18,000,000

A unique investment opportunity to acquire a complete boutique villa development project on Koh Phangan, featuring 2 completed and fully furnished private pool villas, together with the land lease, company, existing infrastructure, and development potential for 2 additional villas.

Set on approximately 1.5 rai (2,400 sqm) of leased land, with approximately 28 years remaining on the lease, this property offers an attractive opportunity for investors looking to establish a boutique villa rental business or private compound.

🏡 2 COMPLETED PRIVATE POOL VILLAS

The sale includes two fully completed and furnished villas, designed in a high-end modern tropical style.

Each villa offers:

  • Approx. 105 sqm enclosed living area

  • Approx. 21 sqm covered terrace

  • Approx. 126 sqm total built area

  • 3 rooms, including one flexible room suitable as a bedroom or home office

  • 3 bathrooms

  • 🏊 Private 5 × 3 m swimming pool

  • Spacious open-plan living, dining and kitchen area

  • Floor-to-ceiling sliding glass doors

  • High ceilings with wood-look detailing

  • Air conditioning throughout

  • Modern lighting and ceiling fans

  • 65" TV in the living room

  • Covered outdoor living and pool terrace

  • High-quality modern finishes throughout

🍽️ FULLY EQUIPPED WESTERN KITCHEN

Each villa includes a fully equipped Western-style kitchen with:

  • Large refrigerator

  • Built-in oven

  • Dishwasher

  • Microwave

  • Stove/cooktop

  • Extractor hood

  • Large kitchen island

  • Built-in cabinetry and storage

The villas are suitable for both full-time living and premium long-term rental.

🏗️ DEVELOPMENT POTENTIAL – 2 MORE VILLAS

The overall project has been designed for a total of 4 private pool villas.

The buyer acquires the two completed villas and has the opportunity to construct two additional villas of the same design on the remaining development area.

Estimated construction costs for Villas 3 & 4:

  • 🏗️ Villa construction: THB 6.048M

  • 🏊 Additional swimming pools: THB 1M

  • Estimated total additional investment: THB 7.048M

This would bring the estimated total investment for the completed 4-villa project to approximately THB 25.048M.

🌴 LAND & LEASE

  • Land size: Approx. 1.5 rai / 2,400 sqm

  • Lease remaining: Approx. 28 years

  • Ground rent: THB 37,500/month

  • Ground rent payable every 3 years

  • Rent increase: Only 3% every 3 years

📈 RENTAL INVESTMENT POTENTIAL

Based on an estimated long-term rental rate of THB 100,000/month per villa:

4 villas × THB 100,000 = THB 400,000/month

Potential gross rental income:

THB 4.8M/year

Estimated annual ground rent:

THB 450,000

Estimated income after ground rent:

THB 4.35M/year

Based on the estimated total investment of approximately THB 25.048M:

  • 📊 Estimated gross rental yield: ~19.2%

  • 📊 Estimated return after ground rent: ~17.4%

  • ⏱️ Indicative payback period: ~5.8 years

🏢 COMPLETE PROJECT SALE – THB 18M

The THB 18,000,000 asking price includes:

✓ Company
✓ Approx. 28-year remaining land lease rights
✓ Approx. 1.5 rai land
✓ 2 completed private pool villas
✓ Full furniture and appliances
✓ Existing project infrastructure
✓ Development potential for 2 additional villas

✨ This is an opportunity to acquire an operating-ready 2-villa project today and expand it into a 4-villa boutique rental business or private compound in the future.

💰 ASKING PRICE: THB 18,000,000

📩 For the exact location, architectural plans, company and lease documentation, further information, or to arrange a private viewing, please get in touch.

Construction costs, rental income and ROI figures are estimates and projections only and are not guaranteed. Rental calculations do not include vacancy, maintenance, management, utilities, insurance, taxes or other operating expenses.

Nearby Places
  • Hospital
  • Shopping
  • Resturants
Name Distance
Koh Phangan Hospital 916m
คลินิกไทยอินเตอร์การแพทย์ คลินิกเวชกรรม 1 775m
คลินิกบ้านรักษ์สัตว์เกาะพะงัน 2 608m
Dr. T. Medical Clinic 3 003m
First Western Hospital 3 064m
Name Distance
DELITALY 612m
ร้านน้องกุ้ง 612m
ร้านเจ๊ไนส์ เกาะพงัน 612m
Tops daily Namtok Paeng Koh Pha-ngan 724m
Seed To Feed - Shop 1 294m
ซุปเปอรชีพ สาขาเกาะพงัน 1 553m
Tops daily Tharue Woktum 2 022m
Coconut Organic (Mama Maria) 2 110m
Lotus's 2 815m
Big C Super Market 2 965m
Name Distance
ยิ้มหวาน ในซอย 256m
The Farm 324m
The BBQ Joint 324m
Lemon Kitchen 606m
Eat Burgers - อีท เบอร์เกอร์ 612m
ร้านธารพระพร 612m
น้องข้าวซูชิ 612m
Zorba Kafe 612m
THAI FOOD 264 620m
ก๋วยเตี๋ยวพี่ชล-ตามสั่ง 645m

You also could be interested in

Sale Villa Leasehold
Stunning Sea and Cliff View Villas in Koh Phangan (Phase 1) Sold ask for viewing
Stunning Sea and Cliff View Villas in Koh Phangan (Phase 1)
Mae Haad, Koh Phangan
  • 169m²
  • sea view
  • 2
  • on plan
Sale Villa Leasehold
Modern 2-Bedroom Pool Villa Investment THB 4.700.000 ask for viewing
Modern 2-Bedroom Pool Villa Investment
Ban Madua Wan, Koh Phangan
  • 155m²
  • garden view
  • 2
  • off plan
Sale Villa Leasehold
Atmos Villas 1 Bedroom all inclusive with Big Garden THB 4.490.000 ask for viewing
Atmos Villas 1 Bedroom all inclusive with Big Garden
Hinkong, Koh Phangan
  • 105m²
  • jungle view
  • 1
  • on plan
Sale Apartments Leasehold
Luxurious 1 or 2 Bedroom Penthouse with Stunning Sea Views in Chaloklum!!! (3rd floor) THB 8.900.000 ask for viewing
Luxurious 1 or 2 Bedroom Penthouse with Stunning Sea Views in Chaloklum!!! (3rd floor)
Chaloklum, Koh Phangan
  • sea view
  • Chanot
Sale Apartments Leasehold
Luxurious 1 or 2 Bedroom Apartment with Stunning Sea Views in Chaloklum!!! (2nd floor) THB 7.900.000 ask for viewing
Luxurious 1 or 2 Bedroom Apartment with Stunning Sea Views in Chaloklum!!! (2nd floor)
Chaloklum, Koh Phangan
  • sea view
  • Chanot
Sale Apartments Leasehold
Luxurious 1 or 2 Bedroom Apartment with Stunning Sea Views in Chaloklum!!! (1st floor) THB 6.900.000 ask for viewing
Luxurious 1 or 2 Bedroom Apartment with Stunning Sea Views in Chaloklum!!! (1st floor)
Chaloklum, Koh Phangan
  • sea view
  • Chanot
Sale Land Freehold
The Best Land Plots With Breathtaking View in Haad Yao — for Living and Investment PLOT #4 THB 8.359.375 ask for viewing
The Best Land Plots With Breathtaking View in Haad Yao — for Living and Investment PLOT #4
Haad Yao, Koh Phangan
  • 892m²
  • sea view
  • Chanot
  • 15.001.122
Sale Land Freehold
The Best Land Plots With Breathtaking View in Haad Yao — for Living and Investment PLOT #6 THB 8.051.250 ask for viewing
The Best Land Plots With Breathtaking View in Haad Yao — for Living and Investment PLOT #6
Haad Yao, Koh Phangan
  • 859m²
  • sea view
  • Chanot
  • 15.000.000
Sale Villa Leasehold
Charming 1 BD Villa with Garden View in Srithanu (KPG) THB 4.500.000 ask for viewing
Charming 1 BD Villa with Garden View in Srithanu (KPG)
Srithanu, Koh Phangan
  • 70m²
  • garden view
  • 1
  • off plan
Sale Villa Leasehold
Atmos Villas , Affordable Comfort Fully Furnished THB 7.490.000 ask for viewing
Atmos Villas , Affordable Comfort Fully Furnished
Hinkong, Koh Phangan
  • 167m²
  • garden view
  • 3
  • off plan
Weather, Ban Madua Wan, Koh Phangan
Temperature, Ban Madua Wan by month
Precipitations, Ban Madua Wan by month
Rainy days, Ban Madua Wan by month
Sunshine hours, Ban Madua Wan by month
Daily hours of sunshine, Ban Madua Wan by month

Villa in Ban Madua Wan, Koh Phangan is a unique property with a land area of 2 400 m², located in a picturesque area with a view of pool view.

🌞 This region enjoys an average of 202 sunny days per year, making it an ideal place for relaxation and living.

🌡 The average annual temperature here is 30 °C, and the humidity is around %, providing comfortable conditions year-round.

💨 Thanks to the gentle sea breeze and stable climate, properties in Ban Madua Wan, Koh Phangan are perfect for those who value nature, tranquility, and high-quality living.

Show more Hide
Recent property