Jungle House Phuket
Ready Villa · Bangtao / Cherngtalay

Clover Residence
A10

Flagship Villa · 5 Bedrooms · 795 sqm Plot

60/40 financing program for 3 years

68,888,800 THB
Ирина Короткая
⭐ Exclusive Representative

Ирина Короткая

Sales & Rental Expert · Jungle House Phuket

Clover Residence A10 villa is represented exclusively by me. I know the property inside out, ready to arrange a showing, answer any questions and support the deal from first contact to the keys.

795
sqm plot
401
sqm 1st floor
286
sqm 2nd floor
5
bedrooms
About

Clover Residence — Private Villa Complex

A gated low-rise complex with a limited number of villas in the most sought-after area of Phuket — Bangtao / Cherngtalay. The epicenter of expat and affluent family life.

🏠 International schools including HeadStart Cherngtalay
🎡 Blue Tree Phuket lifestyle park nearby
🍽️ Restaurants, cafes and lifestyle spaces
🛒 Supermarkets, fitness and services walkable
Clover Residence
Macro Context

Why Phuket — Right Now?

The convergence of infrastructure boom, climate advantages and global migration trends creates a rare investment window.

✈️

Airport: +5.5M passengers capacity

New terminal will bring capacity to 18M passengers/year. Direct flights from 50+ cities worldwide. More tourists = higher rental demand.

🚇

LRT: light rail by 2032

Light rail from airport to Chalong is approved. Bangtao will be directly accessible — a systemic land value increase.

🏙️

Smart City & MICE Hub

Phuket has officially obtained MICE destination status. International conferences and business tourism create stable off-season housing demand.

🌤️

Climate: 330 sunny days

High season: 6 months of continuous sun. Mild winter +28–32°C creates constant flow of affluent tourists from Europe, CIS countries, China, Australia.

🌏

Global Relocation Wave

Post-2022, hundreds of thousands of affluent families seek a "second home" abroad. Phuket is in the top 3 such destinations in Asia alongside Dubai and Bali.

📊

Tourist Flow Recovered

14.5M tourists in 2024 — record level. Demand growth for quality housing outpaces supply, pushing rental rates and prices upward.

Jan
95%
sun
Feb
95%
sun
Mar
90%
sun
Apr
80%
sun
May
55%
sun
Jun
45%
sun
Jul
45%
sun
Aug
50%
sun
★ November–April — perfect high season. Phuket operates 12 months a year.
This Villa

Villa A10 Photos

Real photos — exterior, interior, pool

Villa A10 — 1
Villa A10 — 2
Villa A10 — 3
Villa A10 — 4
Villa A10 — 5
Villa A10 — 6
Project

Clover Residence Project Gallery

Showroom and complex visuals

Clover Residence — 1
Clover Residence — 2
Clover Residence — 3
Clover Residence — 4
Clover Residence — 5
Clover Residence — 6
Clover Residence — 7
Clover Residence — 8
Clover Residence — 9

A10 Floor Plan

1st Floor

Living / Kitchen / Dining123.35 м²
Bedroom 118.44 м²
Bathroom 19.10 м²
Laundry8.60 м²
Parking (3 cars)63.24 м²
Terrace93.97 м²
Pool85.67 м²

2nd Floor

Master Bedroom 134.77 м²
Master Bedroom 248.73 м²
Bedroom 216.18 м²
Bedroom 316.84 м²
Bathroom 4 (master)21.97 м²
Living Room 219.92 м²
Work Zone7.27 м²
Terrace67.26 м²

Why A10 Is the Right Decision

🏠

Ready Property

The villa is already built — no construction risks, delays or project changes.

🌟

Largest Lot

A10 is one of the largest plots in the complex (794.88 sqm), ensuring rarity and status.

💰

Rental Potential

5 bedrooms, pool and premium location — high demand for long and short-term rentals.

📈

Value Growth

Bangtao / Cherngtalay area shows consistent property price growth year after year.

60/40 Financing Program

No banks, no overpayments, no extra conditions

60%

upon signing the contract

One-time payment upon deal. You receive keys and full access to the villa.

40%

installment over 3 years

The remaining 40% is paid in equal installments over 3 years after property handover.

A10 Price

68,888,800 THB

≈ $1,900,000 · Freehold · Ready Property

Financial Analysis

Full Financial Justification

Real numbers without marketing promises. Three scenarios — three strategies.

1. Entry Cost Structure

A10 Property Price68,888,800 THB
≈ in USD~$1,920,000
60% at signing (1st tranche)41,333,280 THB (~$1,152,000)
40% — 3-year installment (0%)27,555,520 THB (~$768,000)
Transfer Fee 2%~1,378,000 THB
Total entry cost~70,266,800 THB
Key Advantage of 60/40

The 60/40 program allows entry into a $1.92M asset with a one-time payment of ~$1.15M. The remaining $768K is paid in equal installments of $256K/year — no banks, no interest, no currency credit risk.

* Annual installment payment: ~9,185,000 THB / ~$256,000
Scenario A
🏖️
Short-Term Rental
High season rate350,000–500,000 THB/мес
Low season rate150,000–220,000 THB/мес
Annual occupancy60–70%
Gross income~3,000,000–4,200,000 THB/год
Expenses (mgmt 20%, tax, service)~30–35%
Net income~2,000,000–2,700,000 THB/год
Net yield~8% годовых

+ property value growth compensates lower rental yield

Scenario B
🏠
Long-Term Rental
Long-term market rate180,000–250,000 THB/мес
Occupancy~90–95%
Gross income~2,160,000–3,000,000 THB/год
Expenses (mgmt, service, tax)~20–25%
Net income~1,700,000–2,250,000 THB/год
Net yield~6% годовых

+ stable cash flow, minimal downtime, predictable income

Scenario C
📈
Resale / Capital Growth
Purchase price68,888,800 THB
Bangtao price growth (5 years)+40–60%
Projected value in 5 years~96–110 млн THB
Capital gain~27–42 млн THB
SBT tax (under 5 years)3.3% от стоимости
Stamp Duty (after 5 years)0.5% от стоимости
Average annual gain~8–12% годовых

+ Bangtao is a scarce market: virtually no new villas of this class available

2. Optimal Strategy — Hybrid Model

For a property of this class, the most effective strategy is a combination: short-term rental in high season (Nov–Apr) at $10,000–15,000/mo + personal use or long-term rental otherwise. This provides dual benefit: rental income + capital appreciation.

High season (6 mo) × $12,000$72,000/год
Low season (4 mo) × $6,000$24,000/год
Management costs ~25%−$24,000/год
Net rental income~$72,000/год
Total return over 5 years
Rental income (5 years)~$360,000
Value growth (50%)~$960,000
Total profit~$1,320,000
On invested capital $1.92MROI ~69% / 14% годовых
💡 Key Takeaway

Clover A10 is not just a villa. It's a liquid asset in a scarce class that simultaneously generates income and appreciates in value on one of the world's most dynamic resort markets.

* Calculations are projections based on 2023–2025 market data. Actual results may differ. We recommend obtaining an individual financial analysis.

We'll Arrange a Viewing and Consultation

Detailed information, financial analysis and viewing arrangement — no pressure.