Information on this website is confidential, and access is by invitation only.
If you have received an invitation please proceed by filling your name and email address.
By clicking Submit you agree to keep information on this website confidential at all time.
 
 
 
Strictly Confidential
Ref: ILA-2026-001

Private Island · Andaman Sea · Thailand

Île Andaman

Luxury private island sanctuary with unique private estates
5 stars boutique hotel, high-end wellness center, 2 & 3 Michelin stars restaurant, marina, helipad
crafted for the world's most discerning owners

10 to 45 min · Phuket International Airport · Andaman Sea, 7°53′N 98°22′E
Investment at a Glance

Unique Estate Opportunity

USD 5 to 12MM
UNIQUE VILLAS
Limited to 95
275 rai
ISLAND AREA
44 hectars
USD 690MM
TOTAL CAPEX
5 yr development
Signature Hotel
80 Rooms
5 stars, 2,3 Michelin
High-end Wellness
FUNCTIONAL MEDECINE
Beauty Clinic
Private Island — Andaman Sea
Location
Private Island — Andaman Sea
Private Marina
Residences
Intemporel Estates - 6 to 10 BR
Overwater Villa
Amenities
Private Beaches And Amenties
Ultra Luxury Hotel
2,3 Michelin Star restaurant
Luxury Wellness Center
Marina
1 Helipad
5-Year Financial Model · 2026–2030

Returns & Projections

Return Metrics
21.7%
Equity IRR
Levered · 5-yr
14.0%
Project IRR
Unlevered
2.8–3.5×
Equity MOIC
Exit multiple
USD 191.6M
NPV @ 12%
WACC-adjusted
Revenue Streams
Villa Sales (108 units) ~USD 620M
Hotel EBITDA ~USD 58M
Marina · Golf · F&B ~USD 149M
5-Year P&L Summary (USD Millions)
Metric Y1Y2Y3Y4Y5
Total Revenue 85.4200.9232.8127.026.1
EBITDA 21.0106.6145.4110.822.4
EBITDA Margin 25%53%62%87%50%
Net Profit (PAT) (11.9)7.778.399.2100.0
BOI 0% corporate tax for 8 years · Villa revenue on % completion basis · Hotel exit at 18× EBITDA Y5
Capital Structure
30%
50%
20%
Equity (30%)
Senior Debt (50%)
Pre-Sales (20%)
USD 140MM
Equity Raise
USD 220MM
Senior Debt
USD 80MM
Pre-Sales
Master Development Plan

Three Phases · Five Years

Phase I
2026–2027
USD 178M

Foundation & Infrastructure

  • › Island land acquisition & survey
  • › BOI application & approvals
  • › Infrastructure: roads, utilities, desalination
  • › Marina construction begins
  • › Helipad installation
  • › First 20 villa pads (Founding Members)
Phase II
2027–2028
USD 147M

Core Vertical Development

  • › Golf course completion
  • › 36 villa completions
  • › Marina operational (36 berths)
  • › F&B pavilions & beach clubs
  • › First villa handovers
Phase III
2029–2030
USD 156M

Completion & Stabilisation

  • › Soft opening
  • › Final 52 villas completed
  • › Full marina operational
  • › Golf & spa open to owners
  • › Hotel stabilisation & ramp-up
  • › Secondary market / resales
Thailand BOI Investment Promotion

The project qualifies for Thailand Board of Investment (BOI) Category 7.4.3 — granting 0% corporate income tax for 8 years, 100% foreign ownership of operating entities, and import duty exemption on capital equipment.

~USD 94M
Tax savings (8yr)
Next Steps

Reserved for Qualified Investors

This teaser is for discussion purposes only. A full Information Memorandum, detailed financial model, and site documentation are available under NDA to qualified investors with a minimum ticket size of USD 10 million.

Investment Enquiries
invest@ile-andaman.com
Deal Structuring
+33 1 XX XX XX XX
Confidentiality
NDA Required · 2-Week Review