4 beds
2 floors
406.3 sqm
Description
Private pool with Jacuzzi area. High ceilings and panoramic glazing. Integrated air conditioning and ventilation system.
Villa purchase savings
$ 1 219 498
price from developer
$ 6 418
deposit
$ 481 381
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 192 223
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 411 721 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 192 223
$ 1 219 498
Construction Start
$ 1 411 721
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 242
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 687 per month (≈ +$ 140 242 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 687
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 349 per month (≈ +$ 112 194 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 349
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 418
The total price is $ 1 219 498, split into 5 payments through Q4 2026. The deposit is $ 6 418. The first installment is $ 481 381 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 481 380
2
06.2026
$ 182 920
3
08.2026
$ 182 920
4
10.2026
$ 182 920
5
12.2026
$ 182 920
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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