21 photos

Bamboo Garden Villa

Completed Rawai villas with proven rental performance

from $381,408(฿13,540,000)from $2,192/m²
Phuket, Thailand
VillaReady to Move In7 total units7 available units

Key Facts

TypeVilla
CompletionReady to Move In — 2018-11-30
Total Units7
Available Units7
Area174 – 280 m²
Price Range$381,408$434,366
Price per m²$2,192/m²

Description

For European investors seeking completed tropical property with immediate rental income potential, Bamboo Garden Villa in Rawai presents a compelling opportunity. This collection of seven move-in-ready villas by Harmony Group targets the growing market of families and long-term renters who prefer Phuket's residential south over the congested tourist beaches. With 6.4% rental yield and 8.4% projected annual returns, the numbers work for investors who understand that Rawai has evolved into the island's most authentic neighborhood-where international schools, organic markets, and yacht clubs create genuine community rather than seasonal tourism.

Each villa spans 174 to 280 square meters across two or three bedrooms, designed with the kind of proportions rare in Southeast Asian developments. Private pools, tropical gardens, and covered parking come standard, delivering the lifestyle European buyers expect without the price tags of comparable properties in Portugal or southern Spain. Rawai's appeal lies in its year-round functionality: while Patong and Kata empty out during low season, this area maintains stable occupancy because it serves actual residents-expat families, remote workers, retirees-not just holiday crowds.

The investment case strengthens when you consider Phuket's infrastructure momentum. The light rail extension reaching Rawai by 2026 will reduce airport transit to under 30 minutes, while new international hospitals and schools continue raising the area's permanent population. Varsovia Estate's local team has inspected these villas personally and confirms build quality meets European standards-crucial when many Thai developments cut corners on finishing. At 77,816 THB per square meter, pricing remains 30-40% below equivalent beachfront zones, yet appreciation potential is arguably stronger as Rawai gentrifies.

Completion in 2018 means no construction risk, no payment plan complications, and immediate cash flow from day one. Whether your strategy involves Airbnb management during high season or securing annual contracts with expat tenants, Bamboo Garden Villa offers the flexibility serious investors require. Seven units remain available, providing enough inventory for portfolio buyers without the oversupply that plagues larger developments.

Available Units

2 Bedrooms174
$381,408(฿13,540,000)
1 available units
3 Bedrooms229
$434,366(฿15,420,000)$532,676(฿18,910,000)
6 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$2,730

Annual Net Income

$32,765

Gross Rental Yield

11.8%

Net Rental Yield

8.6%

Value in 5 Years

$510,411

Total 5-Year ROI

77%

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.

Location

Similar Properties

Price Range

from $381,408(฿13,540,000)

$2,192/m²

Type

Villa

Area

174–280 m²

Completion

2018-11-30

Available Units

7/7

Interested in this project?