19 photos

The Baya Villa

Boutique Pre-Construction Villas in Northern Phuket's Infrastructure Hub

from $726,761(฿25,800,000)from $1,950/m²
Phuket, Thailand
VillaUnder Construction3 total units3 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2027-12-31
Total Units3
Available Units3
Area373 – 450 m²
Price Range$726,761$816,901
Price per m²$1,950/m²

Description

The Baya Villa represents a rare pre-construction opportunity in Phuket's Si Sunthon district, where European investors can secure spacious tropical villas at pre-completion pricing. Varsovia Estate's Phuket team has inspected this three-villa boutique development from The Baya Property, confirming build quality standards comparable to Mediterranean coastal projects but with significantly stronger rental economics-our projections indicate 6.6% annual yield plus 9.6% total ROI when accounting for Thailand's property appreciation cycle.

Si Sunthon occupies northern Phuket's infrastructure corridor, midway between the international airport and tourist zones. This positioning attracts long-term expatriate renters (oil and gas executives, marine industry professionals) who value proximity to international schools and Boat Lagoon Marina over beach access. The district's established restaurant scene and Big C hypermarket create a self-contained lifestyle that resonates with European quality-of-life expectations-think suburban Warsaw convenience transplanted to year-round sunshine.

Each villa spans 372–449 square meters across three or four bedrooms, with private pools standard. The Baya Property has structured completion for Q4 2027, allowing European buyers to phase payments during construction while Thai baht exposure remains manageable. At 69,221 THB per square meter, pricing sits 30% below comparable completed villas in Laguna or Boat Avenue, yet rental comps suggest these properties will command 120,000–150,000 THB monthly once operational-medical tourists and digital nomad families consistently seek this exact product in Phuket's northern corridor.

Varsovia Estate structures viewing trips combining this project with 2-3 alternative Phuket investments, ensuring clients compare developer reputations and location trade-offs before commitment. Our Bangkok legal partner handles Thai majority structures and usufruct agreements for European nationals, with closing costs typically 6-7% of purchase price. The limited three-villa inventory creates scarcity value-serious inquiries should move to reservation stage by Q2 2025 to secure unit selection.

Available Units

3 Bedrooms373
$726,761(฿25,800,000)
1 available units
4 Bedrooms419
$816,901(฿29,000,000)$873,239(฿31,000,000)
2 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$4,284

Annual Net Income

$51,412

Gross Rental Yield

10.1%

Net Rental Yield

7.1%

Value in 5 Years

$972,570

Total 5-Year ROI

69%

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 $726,761(฿25,800,000)

$1,950/m²

Type

Villa

Area

373–450 m²

Completion

2027-12-31

Available Units

3/3

Interested in this project?