2 beds
1 floors
166.1 sqm
Villa with an area of 166.10 sq. m in a one-story design with a thoughtful layout: 2 bedrooms, each with its own bathroom, as well as 2 open baths. Such zoning increases the liquidity of the property for family living and rental, as it ensures privacy for each resident. An additional advantage is its own cinema spotlight — a rare format that increases the attractiveness of the property in the premium segment and allows it to stand out in the rental market.
The location combines several capitalization factors: only 3 minutes drive to the sea and the location of the complex on a hill. This not only provides views of the mountains from the windows, but also reduces the risks of flooding and landslides — an important factor for long-term investment. Surroundings with plenty of greenery and a spacious private courtyard reinforce the value of the property to the family audience, which directly affects the stability of demand.
The villa is fully equipped with furniture and appliances, which reduces additional investments and allows you to quickly reach rental income when obtaining a license. The use of a multi-slope roof made of artificial reed creates the visual uniqueness of the object and increases its market recognition. Flexible installments with a down payment of 35% are available, adaptable to the buyer, and the leasehold format, combined with the potential for value growth, enhances the investment attractiveness of the asset.
$ 390 359
price from developer
$ 4 575
deposit
$ 132 051
down payment
3 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 83 048
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 473 407 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 83 048
$ 390 359
Construction Start
$ 473 407
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 47 624
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 969 per month (≈ +$ 47 624 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 3 969
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 175 per month (≈ +$ 38 099 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 175
Monthly income
10.2 years
Payback period
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 390 359
05.2026
Frame
$ 429 395
+ $ 39 036
07.2026
Interior works
$ 450 865
+ $ 60 506
09.2026
Completed
$ 473 408
+ $ 83 049
Total return:
+ $ 83 048
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 390 359, split into 3 payments through Q3 2026. The deposit is $ 4 575. The first installment is $ 132 051 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 4 570
1
04.2026
$ 132 050
2
06.2026
$ 126 870
3
09.2026
$ 126 870
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The complex is located in the prestigious Nai Harn area, known for its calm atmosphere and proximity to the best beaches in southern Phuket. Just 3 minutes away is Nai Harn Beach, one of the most picturesque on the island, and Rawai Beach can be reached in 7 minutes. Popular shopping centers — Tops Rawai and Makro Rawai (about 7 minutes) are also located within a short trip, making everyday life as comfortable as possible.
The complex's location provides convenient access to key attractions in the region: Kata Beach is just a 14-minute drive away, Chalong Pier — is also 14 minutes away, and the famous Big Buddha statue — is about 24 minutes away. At the same time, the area itself is distinguished by its privacy — there are no busy highways, dense buildings or intense tourist flows, which creates ideal conditions for a relaxing holiday and stay.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726