7 photos

Aileen Villas Phase 3 The Scenery

Airport-Proximate Villas with Verified Rental Performance

from $450,704(฿16,000,000)from $1,669/m²
Phuket, Thailand
VillaReady to Move In2 total units2 available units

Key Facts

TypeVilla
CompletionReady to Move In — 2024-12-31
Total Units2
Available Units2
Area270 – 272 m²
Price Range$450,704$464,789
Price per m²$1,669/m²

Description

Phuket's northern coastline has emerged as a compelling alternative for investors seeking villa investments beyond the island's saturated southern markets. Aileen Villas Phase 3 represents a rare opportunity in Sakhu district-just completed in Q4 2024, these freehold villas offer immediate occupancy with projected rental yields of 5.7% annually. The location positions owners 15 minutes from Phuket International Airport, a critical advantage for short-term rental strategies targeting international travelers who prioritize convenience over beachfront proximity.

Developed by Trinity Property Co., the project comprises just two remaining units: a 3-bedroom villa at 270 sqm and a 4-bedroom model at 271.5 sqm. Both properties feature private swimming pools and modern tropical architecture designed for year-round rental appeal. At 59,259 THB per square meter, the pricing undercuts comparable new-build villas in Cherngtalay and Bang Tao by approximately 20%, yet offers similar build quality and finishes. European owners will recognize the space standards-master suites exceeding 30 sqm, open-plan living areas with 4-meter ceilings, and outdoor zones that double usable living space.

The investment thesis centers on Sakhu's infrastructure development trajectory. The district benefits from international school proximity (British International School Phuket within 10 minutes), emerging F&B clusters, and planned marina facilities at neighboring Ao Por. Capital appreciation forecasts suggest 8.8% annual growth as northern Phuket transitions from industrial zone to integrated residential community. Current rental performance data shows consistent 80-85% occupancy from managed villa programs, with average nightly rates of 8,500-12,000 THB depending on season.

Varsovia Estate's inspection team noted construction quality aligns with European expectations-reinforced concrete structure, premium sanitary ware, and full mechanical ventilation systems. Title transfer is streamlined for foreign buyers under standard Thai freehold regulations. These villas suit investors prioritizing cash flow over lifestyle use, though the airport proximity equally appeals to frequent travelers requiring a Phuket base. With only two units available in a completed, proven project, this represents a turnkey entry into Thailand's villa market without construction risk or payment plan complications.

Available Units

3 Bedrooms270
$450,704(฿16,000,000)
1 available units
4 Bedrooms272
$464,789(฿16,500,000)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$3,789

Annual Net Income

$45,462

Gross Rental Yield

14.0%

Net Rental Yield

10.1%

Value in 5 Years

$603,144

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.

Amenities

Plavatelnyy Basseyn

Location

Similar Properties

Price Range

from $450,704(฿16,000,000)

$1,669/m²

Type

Villa

Area

270–272 m²

Completion

2024-12-31

Available Units

2/2

Interested in this project?