79 photos

Wilawan Luxury Villas

Completed villas with immediate rental income potential

from $668,085(฿23,717,000)from $1,390/m²
Phuket, Vietnam
VillaReady to Move In14 total units2 available units

Key Facts

TypeVilla
CompletionReady to Move In — 2023-05-31
Total Units14
Available Units2
Area481 – 497 m²
Price Range$668,085$668,085
Price per m²$1,390/m²

Description

Northern Phuket has long been the preferred choice of investors who understand that value appreciation in Thai real estate follows infrastructure and access — and few locations deliver both as convincingly as the Thalang district. Wilawan Luxury Villas sits within the Tep Krasatri area, where the international airport is minutes away, the unspoiled beaches of Nai Yang and Nai Thon are within easy reach, and the surrounding landscape of golf courses, marinas, and local markets offers a quality of daily life that European buyers consistently find exceeds expectations.

Each of the 14 villas in this low-density development spans between 480 and 497 square metres — footprints that would command extraordinary premiums in any comparable European coastal market. The three-bedroom layout is intelligently oriented: the master suite opens directly onto the private pool and is appointed with a jacuzzi, while the two secondary bedrooms look out over manicured garden space. The living areas frame an unobstructed mountain and open-sky panorama, creating that rare sense of tropical immersion without sacrificing architectural refinement.

From an investment perspective, Wilawan Luxury Villas presents a compelling entry point into the Phuket villa segment. With a projected rental yield of 5.6% and an expected ROI of 8.1%, the figures are consistent with what our team at Varsovia Estate observes across well-positioned northern Phuket properties — and meaningfully stronger than what comparable capital outlay achieves in Western European markets today. The development is already complete and handed over, eliminating construction risk entirely. With only 2 units remaining from the original 14, scarcity is a genuine factor.

For European investors evaluating overseas property investment, the ready-to-move status is particularly significant. There is no waiting period, no exposure to delivery delays, and rental income can begin immediately upon acquisition. Varsovia Estate's Phuket team has conducted on-site inspections of this project and can provide verified documentation, legal due diligence support, and introductions to property management operators active in this corridor.

Buying a villa in Phuket at this price-per-square-metre level — approximately 49,300 THB — represents genuine value in a market where premium northern locations have demonstrated consistent long-term capital growth. For those considering Thailand real estate investment as part of a diversified international portfolio, Wilawan Luxury Villas is among the most immediately actionable opportunities currently available through our portfolio.

Available Units

Studio0
$0(฿0)
0
3 Bedrooms481
$668,085(฿23,717,000)$688,056(฿24,426,000)
2 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$454

Annual Net Income

$5,444

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

Plavatelnyy Basseyn

Location

Similar Properties

Price Range

from $668,085(฿23,717,000)

$1,390/m²

Type

Villa

Area

481–497 m²

Completion

2023-05-31

Available Units

2/14

Interested in this project?