Planned
฿87,000per m²Phuket, Thailand
Phuvista 3 Naiyang Pool, photo 1Price from
฿14,800,000≈ $437,143 · Rate as of 2026-11-13US dollar amounts are shown for easier comparison. The developer's price is set in the listing currency.฿70,000 per m² ≈ $2,067
cheaper than 75% of city projects: -29%Data verified Sep 18, 2026 · price source: Arealisting catalog feed · updated 2 mo. ago
- Properties
- Villa
- Area
- 209 - 376 m²
- Bedrooms
- 2 - 4
- Completion
- Q1 2027
- Readiness
- Ready
- Available
- 8 of 12
- Dry season
- Feb, Jan, Mar
Price
Is this expensive for the city
$2,067 per m², Phuket median $2,928
Median $2,928This project $2,067
$1,056$24,515
-29% vs the city median (Phuket), sample of 343 projects. cheaper than 75% of city projects.
Rate as of 2026-11-13, city data updated 2026-11-13. Prices converted to US dollars at the quote-date rate. Source: Housebook catalogue. The scale is logarithmic.
The cost of this project
A breakdown of this project for your budget and goals
We will go through the price, the payment schedule and what registration and upkeep cost.
- Current price and payment terms for this project
- The full purchase budget: price, registration, upkeep
- A reply in the messenger you choose within one business day
What is around
Curated directory: distance by coordinates
- Blue Canyon Country Club2.12 km
- Baba Beach Club Phuket3.39 km
- Phuket International Airport (HKT)4 km
- Nai Thon Beach4.47 km
- Nai Yang Beach4.58 km
- Layan Beach6.42 km
What it really costs
Payment plan
- $5,907Step 1 · Reservation deposit
- 35%Step 2 · Upon Contract Signing$153,000within 30 days after reservation
- 15%Step 3 · Upon Completion of Foundation$65,571
- 15%Step 4 · Upon Completion of Concrete Structure$65,571
- 15%Step 5 · Upon Completion of Walls and Door Frames$65,571
- 15%Step 6 · Upon Completion of Decoration$65,571Installation of Doors, Floors and Windows. Painting. Built-in Furniture
- 5%Step 7 · Upon Handover Date$21,857Within 30 days after the developer’s notice of the ownership transfer registration date
- Total
- 100% · $437,143
The developer may revise the payment schedule. Confirm the current terms before the deal.
Maintenance
- Maintenance fee
- 20 ฿/sqm/month
- Sinking fund
- 400 ฿/sqm one-time
ROI Calculator
$218,571$932,178
$402$11,951
Estimated rate based on regional market averages. Actual rental rates for this project may differ - check with your agent for precise figures.
40%100%
0%20%
- Monthly income
- $4,503
- Annual income
- $54,033
- Gross yield
- 15.6%
- Net yield
- 12.4%
- Value in 5 years
- $584,996
- 5-year ROI
- 96%
See calculation details
- Gross annual rent
- $68,118
- Common area fee
- -$957
- Tax (15% of 70%)
- -$7,152
- Agent commission
- -$5,975
- Net annual income
- $54,033
Read moreCollapse
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
When is the season here
Driest months: Feb, Jan, Mar Wettest months: Sep, Oct, Aug Dry months per year: 6. A month counts as dry when its rainfall is below the annual median of monthly rainfall.
Rainfall, mm per monthTemperature, °C
Show monthly table
| Month | Temperature, °C | Rainfall, mm |
|---|---|---|
| Jan | 26.9 | 80 |
| Feb | 27.6 | 27 |
| Mar | 28.4 | 112 |
| Apr | 28.8 | 145 |
| May | 28.5 | 265 |
| Jun | 28.1 | 281 |
| Jul | 27.9 | 264 |
| Aug | 27.7 | 310 |
| Sep | 27.4 | 352 |
| Oct | 27.2 | 336 |
| Nov | 27.4 | 219 |
| Dec | 27.1 | 137 |
Source: NASA POWER, climate normal (2001-2020). Grid node 8.1, 98.3. This is a multi-year normal, not a weather forecast.
About the project
- Properties
- Villa
- Completion
- Q1 2027
- Status
- Ready
- Total units
- 12
- Available
- 8
- Area
- 209 - 376 m²
Description
Phuvista 3 Naiyang Pool in Phuket, Thailand, is completed and ready. The developer is Airport Pool Villa Co., Ltd, with a completion date listed as Q1 2027. The villas range in size from 208.62 to 375.87 sqm, with 2 to 4 bedrooms. Prices start from 14,800,000 THB and go up to 26,300,000 THB, with a price per square meter from 69,971 THB. The maintenance fee is 20 THB per sqm per month. 12 villas from this project are listed with us, 8 of them available for purchase.
This description was prepared with the help of artificial intelligence from developer data and public sources. Please check key figures and terms with our adviser.
Price in your currency
Rate: 1 USD = 33.8562 THB≈ $437,143Rate as of 2026-11-13
Denominated in THB - a natural hedge against a weakening USD.
Sources: exchangerate-api.com
Location
Phuket, Thailand
A shortlist for your goals
Want to weigh several options before deciding?
We will send comparable options with price, area, completion date and payment terms.
- A side-by-side comparison of price and terms
- What to check on the property before signing
- The order of the deal and the cost of registration
Similar
Similar properties
Ready
฿60,000per m²Phuket, Thailand
Botanica Wisdom
2-3 bedrooms, 250 м²from ฿14,900,000≈ $440,09740% below the city median
Ready
฿54,000per m²Phuket, Thailand
Vela Villas Cape Yamu
3 bedrooms, 275 м²from ฿14,900,000≈ $440,09745% below the city medianNeed help choosing: Phuket?
Write to a manager: we reply within a few seconds and send a selection for your budget.