15 photos

Tiara Saku Villas in Nai Thon

13 Private Pool Villas in Northern Phuket

from $926,761(฿32,900,000)from $2,069/m²
Phuket, Vietnam
VillaUnder Construction13 total units13 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2027-09-30
Total Units13
Available Units13
Area448 – 448 m²
Price Range$926,761$926,761
Price per m²$2,069/m²

Description

Nai Thon remains one of Phuket's best-kept secrets — a stretch of northern coastline where the pace of development has been deliberately measured, preserving the kind of natural environment that the island's more commercial southern districts lost decades ago. Tiara Saku Villas occupies precisely this setting: a small, gated collection of just 13 residences developed by Siam Living Asset Co., Ltd., conceived for those who want a genuine foothold in Thai real estate without compromising on space, privacy, or long-term asset quality.

Each villa delivers 448 square metres across a three-bedroom layout — a scale that European buyers will immediately recognise as genuinely generous. These are not aspirationally labelled townhouses or compact pool units; the floorplate reflects the kind of indoor-outdoor living that the Phuket climate demands and rewards. A private swimming pool is included as standard, and the gated community structure ensures that the tranquillity of the northern location is protected at the estate level as well as the plot level.

For investors calculating entry points, the figures are worth examining carefully. At 73,438 THB per square metre, Tiara Saku Villas is priced in line with Phuket's emerging northern corridor, where capital appreciation pressure is building as infrastructure improvements connect Nai Thon more efficiently to the international airport — itself under ongoing expansion. The project carries a projected rental yield of 6% and an overall ROI expectation of 8%, figures consistent with premium villa inventory in low-density tourism areas where short-term rental demand is driven by guests actively seeking alternatives to crowded southern beaches.

Varsovia Estate's Phuket team has reviewed this development on the ground. With only 13 units at presale stage and a scheduled completion in Q3 2027, the acquisition window is genuinely limited. Buying at presale on a boutique villa project in a location with constrained land supply is, historically, where the most defensible long-term gains in Thai real estate have been generated. For European investors looking to invest in Thailand real estate through a structure that balances lifestyle utility with asset performance, Tiara Saku Villas presents a credible, thoroughly vetted opportunity.

Pricing starts from 32,900,000 THB for a 448 sqm, three-bedroom villa with private pool. Varsovia Estate provides full acquisition support including legal due diligence, title deed verification, and property management introductions for rental programme entry.

Available Units

3 Bedrooms448
$926,761(฿32,900,000)$1,197,183(฿42,500,000)
13 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,158

Annual Net Income

$49,891

Gross Rental Yield

7.9%

Net Rental Yield

5.4%

Value in 5 Years

$1,240,215

Total 5-Year ROI

61%

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

Plavatelnyy Basseyn

Location

Similar Properties

Price Range

from $926,761(฿32,900,000)

$2,069/m²

Type

Villa

Area

448–448 m²

Completion

2027-09-30

Available Units

13/13

Interested in this project?