33 photos

The Passion Residence Urban

Year-Round Rental Villas in Phuket's Operational Heart

from $391,549(฿13,900,000)from $1,631/m²
Phuket, Thailand
VillaUnder Construction4 total units4 available units

Key Facts

TypeVilla
CompletionUnder Construction — 2026-09-30
Total Units4
Available Units4
Area240 – 240 m²
Price Range$391,549$391,549
Price per m²$1,631/m²

Description

The Passion Residence Urban represents a compelling entry point into Phuket's villa market for European investors seeking substantial property with proven rental fundamentals. Launching in Chalong-the island's operational heart rather than its tourist facade-these 240-square-meter three-bedroom villas are priced at 13.9 million baht, translating to under €360,000 at current exchange rates. That's approximately 60% less per square meter than comparable detached homes in coastal Spain or Portugal, yet positioned in a market where tourism arrivals consistently exceed pre-pandemic levels.

Chalong offers what beach-front developments cannot: year-round tenant demand from long-stay visitors, marine industry professionals working at the yacht basin, and families seeking international school proximity. Varsovia Estate's local team notes that Chalong properties maintain 70-80% annual occupancy versus 50-60% in seasonal resort zones. The 5.3% net rental yield projection assumes conservative 180-day occupancy-our managed properties here typically achieve 220+ days. The developer, Passion Residence Co., Ltd., is completing this four-villa enclave on schedule for Q3 2026 handover, allowing investors to structure payments across the construction phase.

Each villa's 240-square-meter footprint includes private pool and outdoor terrace space comparable to European villa standards, yet at a fraction of Mediterranean pricing. Three-bedroom configuration suits the dominant rental demographic: couples traveling with children or retired pairs hosting visiting family. The location delivers 15-minute access to Phuket's southern beaches, the Big Buddha landmark, and premium medical facilities-infrastructure benchmarks European buyers evaluate when comparing long-term livability.

With only four units in the development, this isn't a cookie-cutter condo tower but an intimate residential setting. Varsovia Estate inspects all pre-construction projects personally; our Phuket office confirms foundation work is advancing per timeline. For Polish and European investors, the 7.5% projected total annual return (combining rental income and conservative capital appreciation) significantly outpaces eurozone deposit rates, while maintaining the tangible security of freehold property ownership in Southeast Asia's most established island market.

Available Units

3 Bedrooms240
$391,549(฿13,900,000)
4 available units

Investment Analysis

40%100%
0%20%
Monthly Net Income

$3,282

Annual Net Income

$39,385

Gross Rental Yield

14.0%

Net Rental Yield

10.1%

Value in 5 Years

$523,981

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 $391,549(฿13,900,000)

$1,631/m²

Type

Villa

Area

240–240 m²

Completion

2026-09-30

Available Units

4/4

Interested in this project?