Green Canopy
Residence
Proven Rental Model in Phuket — Designed for High Occupancy & Strong Cashflow
~11%
NET ROI
6
Exclusive Units
30Y
Leasehold
Investment Highlights
~13%
NET ROI / year
High-Yield Returns
Based on proven rental performance at 1,600,000 THB/year gross income, net after management and land lease.
100%
Fully Managed
Hands-Free Investment
We handle everything: marketing, guests, maintenance and optimization. You collect income, we do the work.
6 Only
Exclusive Units
Boutique & Scarce
Just 6 private pool villas. Limited supply drives premium rental rates and ensures long-term asset scarcity.
Construction Start
July 2026
Expected Delivery
January 2028
Interested? Speak with one of our advisors.
Get personalized guidance on the project, financials, legal structure and next steps — no commitment required.
Boutique Tropical Living
A carefully curated collection of just 6 private pool villas in Rawai, South Phuket. Designed for modern tropical living and optimized for premium short-term rental performance.
"Turnkey. Proven. Premium."
Each villa is delivered fully ready: furnished, decorated, equipped and immediately available for rental income generation.
Why Leasehold?
By leasing the land instead of purchasing it, we eliminate the largest upfront cost, allowing us to deliver premium villas at a fraction of the typical price. The land fee is fixed at 13,000 THB/month (paid annually: 156,000 THB/yr), already included in our financial projections.
6 Private Pool Villas
Boutique development
2 Bedrooms
En-suite bathrooms
Private Pool
Each villa
Fully Furnished
Airbnb optimized
Leasehold 30 Years
13,000 THB/mo · 156,000 THB/yr
7,450,000 THB
Per villa, all-in
The Numbers
Based on proven rental performance. Conservative estimates with real track record.
Gross Annual Income
~70% occupancy at market rates
0 THB
≈ €42,000 / year
Management Fee
30% full service
–480,000 THB
Land Lease
13,000 THB/month
–156,000 THB
NET Annual Income
After all deductions
~964,000 THB
≈ €25,400 / year
NET ROI
On 7,450,000 THB investment
~13%
* Projections based on existing comparable villas in Rawai with proven rental history.
Your Potential Returns
Adjust the variables below to model your own investment scenario.
Gross Annual Income
1,785,000 THB
≈ €46,974
NET Annual Income
1,093,500 THB
≈ €28,776 / year
NET ROI
Payback Period: 6.8 years
14.7%
Income Breakdown
* Projections are estimates based on your inputs. Past performance is not a guarantee of future results.
Strong Returns. Proven Model. Limited Units.
Lock in your villa before construction starts in July 2026.
Everything Included
One investment, zero hassle. Your villa is delivered 100% ready to generate income from day one.
Full Construction & Design
Tropical modern architecture, premium materials, complete build.
Private Pool & Landscaping
Infinity pool, tropical garden, outdoor lounge area.
Furniture & Décor
Designer interior styling, curated for luxury rental market.
Fully Equipped Kitchen
High-end appliances, all cooking and dining essentials.
Linen & Accessories
Hotel-grade bedding, towels and all guest amenities.
Ready to Rent Immediately
Listed and optimized on Airbnb from day one of handover.
Rawai Beach Phuket
South Phuket Lifestyle Area
South Phuket's most sought-after residential and holiday destination. Rawai combines authentic Thai lifestyle with world-class beaches and a thriving expat community.
Built on Proven Expertise
"We build → We operate → We optimize"
Direct control over quality, costs and rental performance. No intermediaries.
10+ Years in Rawai
Deep knowledge of the local market, rental trends and land opportunities.
In-House Construction Team
We build our own projects. Cost optimization and quality control from foundation to finish.
Proven Track Record
Existing villas already generating income in Rawai with documented occupancy rates.
Airbnb Optimized
Professional photography, pricing algorithms, guest management. We know what drives bookings.
Development & Operations
Unique model: same team builds and manages. No transition risk, no external dependencies.
Invest in a Proven Model
Not a concept or projection. A real model with existing proof of income generation.
Our Completed Projects
Each villa built, managed and optimized by our in-house team. Proof of quality before Green Canopy.
Villa Sai Yuan
Rawai, Phuket
Private Pool Villa · 3 Bedrooms
Villa Baan Rawai
Rawai, Phuket
Private Pool Villa · 4 Bedrooms
Villa Baan Nai Harn
Nai Harn, Phuket
Tropical Pool Villa · 3 Bedrooms
Villa Renders
Private Pool Villa – Night View
Villa Pool & Tropical Garden
Poolside Sala & Garden Lounge
Modern Living Room & Kitchen
Villa Pool & Outdoor Dining
Master Bedroom Suite
Villa Night Pool & Dining
Pool & Tropical Landscape
Residence Layout
6 private pool villas arranged on a 2,860 m² plot in Rawai, South Phuket. Each villa enjoys optimal orientation, privacy, and direct pool access.
2,860 m²
Total Land Area
6 Villas
Private Units
245.9 m²
Built Area / Villa
Scale 1:300
Ground Floor Plan
Lay Out · Scale 1:300 · Green Canopy Residence · Rawai, Phuket
Secure & Progressive Investment Model
Reservation
- Secures your villa
- Deducted from total price
- Valid for 15 days
Contract Signing
Reservation included
- Formal agreement signed
- Project officially launched
Construction Payments
~310,000 THB / month × 18 months
- Total: 5,587,500 THB
- Fixed monthly payments
- Spread over 18 months
- Aligned with construction timeline
Final Payment
- Paid at key handover
- After final inspection
All payment stages are contractually defined. We guide you through each step with full legal support.
Ready to Take the Next Step?
Our advisor calls you back within 24h. No commitment required.
Frequently Asked Questions
Speak with an Advisor
Leave your details and one of our investment advisors will call you back to discuss the project, answer your questions and guide you through the next steps.
Thomas Jutteau
Investment Advisor – Green Canopy Residence
Or reach us directly on WhatsApp
Chat on WhatsApp