5 photos

Silva

Freehold Villas in Phuket's School District

from $532,394(฿18,900,000)from $1,836/m²
Phuket, Thailand
VillaUnder Construction4 total units4 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2027-03-31
Total Units4
Available Units4
Area290 – 350 m²
Price Range$532,394$532,394
Price per m²$1,836/m²

Description

Silva represents a rare opportunity to secure freehold luxury in Si Sunthon, Phuket's established residential district favoured by European families and long-term investors. Developed by Fivewood Estate Co., Ltd., this boutique collection of just four three-bedroom villas delivers what Bangkok expats and international buyers consistently request: space, privacy, and proximity to international schools without paying beachfront premiums.

Each 290–350 sqm residence is designed for year-round living or premium rental markets. Si Sunthon's infrastructure rivals suburban developments in Prague or Warsaw—international schools within ten minutes, Central Festival mall, Lotus's hypermarket, and private hospitals. Yet capital values remain 30–40% below Laguna or Bang Tao, creating compelling entry points for investors targeting Phuket's projected 6–8% annual appreciation through 2030.

Varsovia Estate's team has inspected the construction site twice in Q4 2024. Fivewood Estate demonstrates solid progress against their Q1 2027 completion timeline, with foundations completed and structural work advancing on schedule. The developer's track record in Si Sunthon includes two prior villa projects, both delivered on time and maintaining stable resale values above THB 60,000/sqm.

Three-bedroom configurations suit the rental sweet spot—expatriate families on 1–2 year assignments, digital nomads seeking quarterly stays, or retirees testing six-month winter escapes. Forward bookings for Q2 2027 handover suggest 7–9% net rental yields are achievable, particularly if managed through our Varsovia rental program connecting properties to European corporate clients.

Available Units

3 Bedrooms290
$532,394(฿18,900,000)$645,070(฿22,900,000)
4 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,425

Annual Net Income

$53,095

Gross Rental Yield

13.7%

Net Rental Yield

10.0%

Value in 5 Years

$712,464

Total 5-Year ROI

84%

Our calculations are based on a conservative scenario — long-term annual rental contract, which provides stable and predictable income with occupancy rates of 88-95%. Short-term rental (daily/weekly via Airbnb, Booking) can generate 30-60% higher income during peak season, but involves higher risks: seasonal occupancy fluctuations (55-75% average), higher management costs, and furniture/turnover expenses. Rental rates are based on Thailand (average) market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Location

Similar Properties

Price Range

from $532,394(฿18,900,000)

$1,836/m²

Type

Villa

Area

290–350 m²

Completion

2027-03-31

Available Units

4/4

Interested in this project?