17 photos

Terra Grove Layan

Pre-Launch Layan Residence with Verified 8.8% Returns

from $234,254(฿8,316,000)from $4,338/m²
Phuket, Thailand
CondominiumUnder Construction77 total units45 available units

Key Facts

TypeCondominium
CompletionUnder Construction — 2028-09-30
Total Units77
Available Units45
Area54 – 138 m²
Price Range$234,254$624,789
Price per m²$4,338/m²

Description

Serene Innovations & Developments delivers Terra Grove Layan, a 77-residence project targeting European investors seeking pre-construction value in Phuket's rapidly appreciating north. With 8.8% projected annual returns and 6.4% rental yield, this September 2028 completion presents a compelling entry point at 154,000 THB per sqm-significantly below comparable beachfront developments in Laguna or Bang Tao.

The developer has positioned Terra Grove Layan as a lifestyle-centric community rather than a standard holiday rental product. Full-service amenities include an on-site bakery, restaurant and bar cluster designed to generate organic foot traffic, plus coworking and meeting facilities that cater to digital nomad tenants-a growing demographic in Layan. Pet-friendly policies with dedicated animal areas address a genuine gap in Phuket's rental market, while yoga zones and spa facilities meet wellness tourism demand. Varsovia Estate's team notes the gym-sauna-spa triad rivals facilities found in Warsaw's premium developments.

Layan's infrastructure maturity distinguishes it from speculative zones. Families benefit from established international schools within 15 minutes, while Boat Avenue lifestyle mall and Porto de Phuket Marina provide dining and retail without airport-zone congestion. The area's protected bay status limits future high-density supply, supporting capital appreciation thesis. Layout options span compact 54 sqm one-bedrooms (ideal for rental yield maximization) through to 138 sqm three-bedroom residences targeting owner-occupier buyers.

Construction completion in late 2028 aligns with Thailand's anticipated visa reforms for long-term European residents, potentially expanding the owner-occupier segment. Varsovia Estate maintains physical project oversight through our Phuket office, conducting quarterly site inspections and developer financial audits-a due diligence standard we've applied across 40+ Southeast Asian projects since 2019.

Available Units

1 Bedroom54
$234,254(฿8,316,000)$313,803(฿11,140,000)
41 available units
2 Bedrooms81
$392,451(฿13,932,000)$464,225(฿16,480,000)
3 available units
3 Bedrooms138
$624,789(฿22,180,000)$2,015,211(฿71,540,000)
1 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$2,115

Annual Net Income

$25,380

Gross Rental Yield

14.0%

Net Rental Yield

10.8%

Value in 5 Years

$360,428

Total 5-Year ROI

108%

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 Layan / Cherng Talay, Phuket market averages for 2024-2025. All calculations are estimates. Actual returns may vary. This is not financial advice.

Amenities

Plavatelnyy Basseyn
Kovorking
Komnata Peregovorov
Kafe
Restoran
Bar
Pekarnya
Klub Pitomtsev
Detskaya Zona
Sportzal
Sauna
Spa & Wellness
Yoga Zona

Location

Similar Properties

Price Range

from $234,254(฿8,316,000)

$4,338/m²

Type

Condominium

Area

54–138 m²

Completion

2028-09-30

Available Units

45/77

Interested in this project?