1 / 5

Vana Anda Cherngtalay

Thailand / PhuketQ1 2028Villa

Price from

฿37,800,000

Rental yield

~6.4%

typical for the area

Completion date

Q1 2028

Area

487 - 543

To Sea

1.7 km

Estimated market-based indicator. Actual rental income and ROI depend on unit type, management, occupancy, seasonality, expenses and legal rental structure.

Description

Vana Anda Cherngtalay is a villa development by One Pasak Co., Ltd., located in the Pasak district of Phuket. The project offers villas with 4 or 5 bedrooms, with sizes ranging from 487 to 543 sq m.

Prices start from 37,800,000 THB. The project is currently under construction, with completion scheduled for Q1 2028.

The development includes a swimming pool as an on-site amenity.

Location

Area analytics

Population within 1 km

6,917

+17.8% by 2030
0-14
17%
15-34
29%
35-59
35%
60+
19%
Elevation above sea level: 3.7 m
HKT Airport20 min
Beach11 min
BISP School10 min
Central26 min

WorldPop 2025, TomTom

Price from

฿37,800,000

Layouts

Unit typeArea fromPrice fromBedroomsFloor planVariants
4 Bedrooms487 м²฿37,800,0004
18
5 Bedrooms540 м²฿43,500,0005
19

Payment plan

#Step%Amount
1
Reservations fee
2%฿756,000
2
Deposit with Sales and purchase agreement sign
28%฿10,584,000
3
Finished Foundation Post
20%฿7,560,000
4
Finished Concrete Structure and roof
20%฿7,560,000
5
Finished Wall, Windows, Door Frames & Tiles Structure
20%฿7,560,000
6
Completion & Handover
10%฿3,780,000
Total100%฿37,800,000

Maintenance

Sinking fund
150,000 ฿ one-time

ROI Calculator

฿105,000฿1,050,000

Estimated based on market data

40%100%
0%20%
Monthly income

฿239,000

Annual income

฿2,870,000

Gross yield

10.6%

Net yield

7.6%

Value in 5 years

฿53,016,000

Total ROI (5 years)

78%

Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.

Personal entry strategy

Get a custom analysis of this project instantly

We will show real-world returns, key risks, growth drivers, and the best buying strategy for your budget.

Latest developer prices and available units
ROI roadmap and exit strategy options
Fast reply in your preferred messenger

Call us

Your data is protected and never shared with third parties

Amenities

Swimming Pool
Do not miss the best deal

Want to compare options and choose with confidence?

We will prepare a shortlist of 3-5 matching projects with better entry points, yield profile, and liquidity potential.

Yield comparison across relevant alternatives
Risk review before you commit
Personal deal plan based on your timeline

Call us

Your data is protected and never shared with third parties