Ready
฿83,000per m²Phuket, Thailand
Vista del Mar, photo 1Price from
฿39,800,000≈ $1,185,328 · Rate as of 2026-10-14US dollar amounts are shown for easier comparison. The developer's price is set in the listing currency.฿107,000 per m² ≈ $3,198
cheaper than 50% of city projects: +3%Data verified Aug 30, 2026 · price source: Arealisting catalog feed · updated 2 mo. ago
- Properties
- Villa
- Area
- 350 - 860 m²
- Bedrooms
- 3 - 4
- Completion
- Q1 2028
- Readiness
- Under construction
- Available
- 5 of 17
- Dry season
- Feb, Jan, Mar
- First instalment
- 2%
Price
Is this expensive for the city
$3,198 per m², Phuket median $3,102
Median $3,102This project $3,198
$1,065$24,719
+3% vs the city median (Phuket), sample of 286 projects. cheaper than 50% 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
- Baba Beach Club Phuket729 m
- Nai Thon Beach1.66 km
- Layan Beach4.28 km
- Nai Yang Beach4.85 km
- Blue Canyon Country Club4.85 km
- Phuket International Airport (HKT)6.63 km
What it really costs
Payment plan
- 2%Step 1 · Reservation deposit$23,707
- 28%Step 2 · Sales and purchase agreement (signed within 30 days)$331,892
- 20%Step 3 · Completion of the foundation$237,066
- 20%Step 4 · Completion of the walls and roof$237,066
- 20%Step 5 · Completion of the construction works$237,066
- 10%Step 6 · Completion of Finishing Works and Transfer of Ownership$118,533
- Total
- 100% · $1,185,328
The developer may revise the payment schedule. Confirm the current terms before the deal.
Maintenance
- Maintenance fee
- 50 ฿/sqm/month
- Sinking fund
- 300 ฿/sqm one-time
ROI Calculator
$592,664$4,109,932
$1,164$17,822
Estimated rate based on regional market averages. Actual rental rates for this project may differ - check with your agent for precise figures.
40%100%
0%20%
- Monthly income
- $4,540
- Annual income
- $54,482
- Gross yield
- 5.8%
- Net yield
- 4.6%
- Value in 5 years
- $1,586,236
- 5-year ROI
- 57%
See calculation details
- Gross annual rent
- $68,684
- Common area fee
- -$965
- Tax (15% of 70%)
- -$7,212
- Agent commission
- -$6,025
- Net annual income
- $54,482
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 8.1, 98.3. This is a multi-year normal, not a weather forecast.
About the project
- Properties
- Villa
- Completion
- Q1 2028
- Status
- Under construction
- Total units
- 17
- Available
- 5
- Area
- 350 - 860 m²
- Rental yield
- 5.4%
Read moreCollapse
Estimated market-based indicator. Actual rental income and ROI depend on unit type, management, occupancy, seasonality, expenses and legal rental structure.
Description
United Developers Corporation Co., Ltd. is building Vista del Mar on Phuket, Thailand. The project is under construction, with completion set for March 2028.
Villas range from 350 to 860 square meters, with 3 to 4 bedrooms. Prices start at 39,800,000 THB and go up to 115,000,000 THB, with a price per square meter of 107,385 THB. The combination of three to four bedrooms and areas up to 860 square meters points to villas built for larger households.
A maintenance fee of 50 THB per square meter per month applies, billed in Thai baht.
17 villas in this project are listed with us, 5 of them currently available.
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≈ $1,185,328Rate 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
Planned
฿108,000per m²Phuket, Thailand
Above Element Villas
3 bedrooms, 370 м²from ฿39,992,000≈ $1,191,0464% above the city median
Under construction
฿75,000per m²Phuket, Thailand
Isla Kata Sea View Villa
4 bedrooms, 230 м²from ฿40,040,000≈ $1,192,48828% below the city medianVerified 13 days agoNeed help choosing: Phuket?
Write to a manager: we reply within a few seconds and send a selection for your budget.