37 photos

Salila Sol

from $1,180,282(฿41,900,000)from $2,361/m²
Phuket, Thailand
VillaUnder Construction5 total units5 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2026-09-30
Total Units5
Available Units5
Area500 – 594 m²
Price Range$1,180,282$1,377,465
Price per m²$2,361/m²

Description

Phuket's villa market has matured beyond entry-level tourist products, and Salila Sol represents this evolution. Developed by Riva Development in Bang Tao-a district where European families and long-term investors have steadily replaced short-stay tourists-these five residences target buyers seeking rental income stability alongside lifestyle quality. With completion scheduled for Q3 2026, the project offers a 16-month pre-completion window for capital positioning.

Each villa spans 500–594 square meters across 4-5 bedroom configurations, designed around private pool terraces rather than the dense layouts common in speculative developments. Bang Tao's infrastructure now supports year-round occupancy: international schools within 15 minutes, villa-standard medical clinics, and a restaurant scene that rivals European resort towns. Varsovia Estate's Phuket team notes that similar completed villas in this micro-location achieve 75-80% annual occupancy when managed professionally-a figure supported by the project's 6.6% projected rental yield.

The investment thesis rests on two factors. First, Thailand's 10-year LTR visa program has shifted buyer demographics toward retirees and remote professionals seeking 6-12 month stays, not week-long holidays. These tenants pay premium rates for space and privacy. Second, Bang Tao land prices rose 18% between 2022-2024 as beachfront parcels disappeared, pushing buyers toward second-row villa estates like Salila Sol. At 83,800 THB per square meter, pricing sits below the district median for new-build pool villas, leaving margin for capital appreciation as the area's gentrification continues.

Riva Development has completed three prior Phuket projects without major delays-a track record that matters in a market where construction timelines often slip. Varsovia Estate conducts quarterly site inspections for all pre-completion properties; buyers receive progress documentation and can schedule virtual walkthroughs. For European investors, the 10% annual ROI projection combines rental income with conservative capital growth estimates, assuming stable Thai currency conditions and completion on schedule.

Available Units

4 Bedrooms500
$1,180,282(฿41,900,000)$1,321,127(฿46,900,000)
4 available units
calculator.unitType_5br594
$1,377,465(฿48,900,000)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$6,716

Annual Net Income

$80,593

Gross Rental Yield

9.5%

Net Rental Yield

6.8%

Value in 5 Years

$1,579,483

Total 5-Year ROI

68%

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 $1,180,282(฿41,900,000)

$2,361/m²

Type

Villa

Area

500–594 m²

Completion

2026-09-30

Available Units

5/5

Interested in this project?