Under construction
฿51,000per m²Phuket, Thailand
Khanthasia Eden Hill, photo 1Price from
฿25,097,000≈ $747,442 · Rate as of 2026-10-14US dollar amounts are shown for easier comparison. The developer's price is set in the listing currency.฿51,000 per m² ≈ $1,525
cheaper than 90% of city projects: -51%Data verified Aug 25, 2026 · price source: external source catalog · updated 2 mo. ago
- Properties
- Villa
- Area
- 490 m²
- Bedrooms
- 5
- Completion
- Q4 2025
- Readiness
- Ready
- Available
- 3 of 3
- Dry season
- Feb, Jan, Mar
- First instalment
- 2%
Price
Is this expensive for the city
$1,525 per m², Phuket median $3,102
Median $3,102This project $1,525
$1,065$24,719
-51% vs the city median (Phuket), sample of 286 projects. cheaper than 90% of city projects.
Rate as of 2026-10-14, city data updated 2026-10-14. Prices converted to US dollars at the quote-date rate. Source: Housebook catalogue. The scale is logarithmic.
The cost of this project
A breakdown of this project for your budget and goals
We will go through the price, the payment schedule and what registration and upkeep cost.
- Current price and payment terms for this project
- The full purchase budget: price, registration, upkeep
- A reply in the messenger you choose within one business day
What is around
Curated directory: distance by coordinates
- Red Mountain Golf Club8.04 km
- Loch Palm Golf Club8.42 km
- Laguna Golf Phuket8.48 km
- Phuket Country Club9.39 km
- Bang Tao Beach9.54 km
- XANA Beach Club9.67 km
What it really costs
Payment plan
- 2%Step 1 · 1st Payment: Reservation deposit$14,949
- 28%Step 2 · 2nd Payment: Contract signing (within 30 days after reservation)$209,284
- 30%Step 3 · 3rd payment: Completion of foundation$224,233
- 20%Step 4 · 4th Payment: Finished roof structure$149,488
- 10%Step 5 · 5th Payment: Completion of wall and floor, paint, windows and doors frame$74,744
- 10%Step 6 · 6th Payment: Transfer of land registration$74,744
- Total
- 100% · $747,442
The developer may revise the payment schedule. Confirm the current terms before the deal.
ROI Calculator
$373,721$911,225
$709$11,240
Conservative 6% annual yield estimate: the market rate for this unit type does not line up with its price.
40%100%
0%20%
- Monthly income
- $2,793
- Annual income
- $33,515
- Gross yield
- 5.7%
- Net yield
- 4.5%
- Value in 5 years
- $1,000,246
- 5-year ROI
- 56%
See calculation details
- Gross annual rent
- $42,711
- Common area fee
- -$965
- Tax (15% of 70%)
- -$4,485
- Agent commission
- -$3,747
- Net annual income
- $33,515
Read moreCollapse
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
When is the season here
Driest months: Feb, Jan, Mar Wettest months: Sep, Oct, Aug Dry months per year: 6. A month counts as dry when its rainfall is below the annual median of monthly rainfall.
Rainfall, mm per monthTemperature, °C
Show monthly table
| Month | Temperature, °C | Rainfall, mm |
|---|---|---|
| Jan | 26.9 | 80 |
| Feb | 27.6 | 27 |
| Mar | 28.4 | 112 |
| Apr | 28.8 | 145 |
| May | 28.5 | 265 |
| Jun | 28.1 | 281 |
| Jul | 27.9 | 264 |
| Aug | 27.7 | 310 |
| Sep | 27.4 | 352 |
| Oct | 27.2 | 336 |
| Nov | 27.4 | 219 |
| Dec | 27.1 | 137 |
Source: NASA POWER, climate normal (2001-2020). Grid node 8.0, 98.4. This is a multi-year normal, not a weather forecast.
About the project
- Properties
- Villa
- Completion
- Q4 2025
- Status
- Ready
- Total units
- 3
- Available
- 3
- Area
- 490 m²
- Rental yield
- 4.8%
Read moreCollapse
Estimated market-based indicator. Actual rental income and ROI depend on unit type, management, occupancy, seasonality, expenses and legal rental structure.
Description
Khanthasia Eden Hill is a villa project on Phuket, completed and ready, with a completion date of December 31, 2025. The developer is Khanthasia Co., Ltd. The villas for sale measure 490 sqm with 5 bedrooms each. Prices run from 25,097,000 to 25,497,000 THB, and the price per square meter is 51,218 THB. Three villas are listed with us, and all three are currently available. At 490 sqm with 5 bedrooms, each villa offers space suited to a large household. Every unit in the listing shares the same 490 sqm footprint, giving the available lineup a consistent layout size. The project sits in Thailand, on the island of Phuket. For buyers comparing villas of this scale, the 51,218 THB per sqm rate serves as a reference point against similar listings on the island. With all three listed villas available, the full range from 25,097,000 to 25,497,000 THB remains open to prospective buyers at this time.
This description was prepared with the help of artificial intelligence from developer data and public sources. Please check key figures and terms with our adviser.
Price in your currency
Rate: 1 USD = 33.5772 THB≈ $747,442Rate as of 2026-10-14
Denominated in THB - a natural hedge against a weakening USD.
Sources: exchangerate-api.com
Location
Phuket, Thailand
A shortlist for your goals
Want to weigh several options before deciding?
We will send comparable options with price, area, completion date and payment terms.
- A side-by-side comparison of price and terms
- What to check on the property before signing
- The order of the deal and the cost of registration
Similar
Similar properties
Under construction
฿53,000per m²Phuket, Thailand
Larimar Vista
4-5 bedrooms, 425 м²from ฿24,500,000≈ $729,66249% below the city median
Under construction
฿64,000per m²Phuket, Thailand
Erawana Creek
3-4 bedrooms, 343 м²from ฿25,900,000≈ $771,35739% below the city medianNeed help choosing: Phuket?
Write to a manager: we reply within a few seconds and send a selection for your budget.