129 photos

Khanthasia Eden Hill

Five-bedroom villa in Phuket's next growth district

from $766,104(฿27,196,700)from $1,563/m²
Phuket, Thailand
VillaReady to Move In3 total units3 available units

Key Facts

TypeVilla
CompletionReady to Move In — 2025-12-31
Total Units3
Available Units3
Area490 – 490 m²
Price Range$766,104$766,104
Price per m²$1,563/m²

Description

Khanthasia Eden Hill represents a rare opportunity to acquire a move-in-ready luxury villa in Pa Klok, one of Phuket's most undervalued districts poised for significant capital appreciation. With the island's eastern coast emerging as the next investment hotspot-driven by new marina developments and the upcoming Phuket airport expansion-early investors here are positioning themselves ahead of the market curve.

This 490-square-meter five-bedroom residence delivers the space standards European families expect, with room configurations that support multi-generational living or dedicated home office setups increasingly important to remote workers. The private swimming pool anchors an outdoor living area designed for Phuket's year-round tropical climate, offering the lifestyle autonomy that villa ownership provides over condominium living. Varsovia Estate's team has personally inspected the construction quality, confirming completion standards that meet our European clients' expectations for finishing materials and build integrity.

The investment mathematics are compelling: at 27.2 million THB (approximately €700,000), the property enters at a price point significantly below comparable villas in established areas like Laguna or Bang Tao, yet delivers superior square-meter value at 55,503 THB per sqm. Our rental management partners project 4.8% annual yield through short-term holiday lets, with the 7.7% total ROI figure incorporating realistic capital growth as Pa Klok's infrastructure matures. The immediate ready-to-move status eliminates construction risk entirely-a critical advantage given Thailand's complex property development landscape.

Pa Klok's appeal lies in its positioning: close enough to Phuket's international airport for convenience (20 minutes), yet removed from the tourist density that affects western beach areas. The district attracts long-term expat residents and families seeking authentic island life, creating stable rental demand beyond peak season volatility. With only three villas in this exclusive development and all currently available, buyers have rare selection opportunity in a micro-market where inventory constraints typically drive value growth.

Available Units

calculator.unitType_5br490
$766,104(฿27,196,700)
3 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$6,387

Annual Net Income

$76,647

Gross Rental Yield

14.0%

Net Rental Yield

10.0%

Value in 5 Years

$1,025,220

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 $766,104(฿27,196,700)

$1,563/m²

Type

Villa

Area

490–490 m²

Completion

2025-12-31

Available Units

3/3

Interested in this project?