23 photos

Lay Pearl

Two Exclusive Villas, One Rare Opportunity

from $560,563(฿19,900,000)from $1,348/m²
Phuket, Vietnam
VillaPlanned2 total units1 available units

Key Facts

TypeVilla
CompletionPlanned — 2024-06-01
Total Units2
Available Units1
Area416 – 416 m²
Price Range$560,563$560,563
Price per m²$1,348/m²

Description

Rawai has long been the address of choice for buyers who want Phuket's relaxed southern character without sacrificing convenience — and Lay Pearl distils everything that makes this district compelling into just two exclusive villas. Developed by Porjai Group Development Co., Ltd, this intimate project offers European investors a rare opportunity to acquire a large-format tropical residence with a clear income story attached. When nearly every square metre of Phuket's premium coastal land is accounted for, a project of this scale and scarcity demands attention.

Each villa extends across 416 square metres of thoughtfully designed living space, configured as four generous bedrooms suited to both private occupation and high-yielding short-term rental. The private swimming pool is a prerequisite for any villa commanding premium nightly rates on the island, and the integrated smart home system — covering climate, security, lighting and access from a single interface — is the kind of specification that European buyers expect as standard and that positions the property firmly in Phuket's luxury rental tier. These are not cosmetic extras; they are the features that drive occupancy.

From a portfolio perspective, Lay Pearl carries numbers worth examining closely. With an expected rental yield of 6% and a projected ROI of 8.8%, the villa competes favourably against comparable residential assets in southern Europe, while offering significantly stronger capital growth fundamentals. Thailand's continued infrastructure investment in Phuket — from airport expansion to new marina facilities — supports the long-term appreciation case, and Rawai's relative tranquillity has historically attracted a higher proportion of long-stay guests, which means steadier income and lower operational friction than busier resort zones.

With only one villa currently available from a total of two units, this is a project where timing is a genuine factor. Varsovia Estate's team has inspected the site and evaluated the developer's delivery track record. Pricing starts from 19,900,000 THB, with the four-bedroom 416 sqm configuration available from 26,964,000 THB — a price per square metre of 47,837 THB that reflects both the specification level and the scarcity premium of a project this exclusive. For European investors seeking to buy a villa in Phuket with confidence in the asset quality, Lay Pearl represents a well-structured entry into Thailand real estate at the premium end of the market.

Available Units

3 Bedrooms316
$0(฿0)
0
4 Bedrooms416
$759,549(฿26,964,000)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$1,432

Annual Net Income

$17,182

Gross Rental Yield

Infinity%

Net Rental Yield

Infinity%

Value in 5 Years

$0

Total 5-Year ROI

Infinity%

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.

Amenities

Sistema Umnogo Doma
Plavatelnyy Basseyn

Location

Similar Properties

Price Range

from $560,563(฿19,900,000)

$1,348/m²

Type

Villa

Area

416–416 m²

Completion

2024-06-01

Available Units

1/2

Interested in this project?