25 photos

Aileen Villas Layan Phase V

Layan Pool Villas With Strong Investment Returns

from $492,958(฿17,500,000)from $1,826/m²
Phuket, Vietnam
VillaPre-sale29 total units13 available units

Key Facts

TypeVilla
CompletionPre-sale — 2027-12-31
Total Units29
Available Units13
Area270 – 509 m²
Price Range$492,958$676,056
Price per m²$1,826/m²

Description

Layan has quietly become one of Phuket's most coveted addresses — a lagoon-fringed enclave in the island's north where the pace slows, the crowds thin, and land values have been climbing steadily for the better part of a decade. Aileen Villas Layan Phase V places investors directly in the path of that growth, offering 29 private pool villas by Trinity Property Co., Ltd. at a price point that still reflects pre-completion fundamentals rather than finished-product premiums.

The villas span 270 to 509 square metres across two configurations: three-bedroom residences from 270 sqm starting at THB 17,500,000 and four-bedroom layouts from 350 sqm priced from THB 24,000,000. At THB 64,815 per square metre, the entry cost compares favourably against comparable tropical villa product in Bali or Koh Samui, while Phuket's established rental infrastructure delivers far greater operational reliability. Each villa comes with a private swimming pool — a non-negotiable for the premium short-term rental market that drives occupancy in this segment.

For European investors evaluating overseas property investment destinations, the numbers here deserve attention. A projected rental yield of 6.2% already outperforms most Western European residential markets, while the total return forecast of 10.1% accounts for capital appreciation through the project's December 2027 completion date and beyond. With only 13 units remaining from the 29-villa release, the scarcity factor adds a natural floor to resale pricing. Phuket property for sale at this specification and location rarely stays available through to handover.

The Layan district offers the kind of low-density, amenity-rich environment that European buyers instinctively recognise as premium. International schools, yacht marinas, five-star beach clubs and the commercial conveniences of Bang Tao are all within a short drive, yet the neighbourhood retains a residential character that larger resort zones have long since surrendered. This balance — accessible without being overrun — is precisely what sustains strong rental demand from long-stay guests and visiting families.

Varsovia Estate's team has inspected the site and reviewed Trinity Property's delivery track record across earlier Aileen phases. We are satisfied with build quality progression and the developer's commitment to timeline. For clients looking to invest in Thailand real estate with a combination of income yield and capital growth potential, Phase V represents one of the more compelling villa opportunities currently available on the island.

Available Units

3 Bedrooms270
$492,958(฿17,500,000)$563,380(฿20,000,000)
3 available units
4 Bedrooms350
$676,056(฿24,000,000)$1,126,761(฿40,000,000)
9 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,296

Annual Net Income

$51,557

Gross Rental Yield

14.3%

Net Rental Yield

10.5%

Value in 5 Years

$758,477

Total 5-Year ROI

106%

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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Plavatelnyy Basseyn
Plavatelnyy Basseyn

Location

Similar Properties

Price Range

from $492,958(฿17,500,000)

$1,826/m²

Type

Villa

Area

270–509 m²

Completion

2027-12-31

Available Units

13/29

Interested in this project?