3 beds
1 floors
297 sqm
One-storey Villa Sylvia with an area of 297 m² on a plot of 400 m² in Casa de Monte, Koh Kaew, designed for a family with children for permanent residence and long trips to Phuket. The three bedrooms are in different parts of the house and have no adjacent walls, so residents get more personal space. Each bedroom is complemented by a dressing room and a private bathroom, one of them has a bath. The central part is occupied by a spacious kitchen-living room, and a separate guest bathroom is located nearby. On the site there is a own swimming pool** with terrace and personal parking for 2 cars with charging for an electric car. The layout also includes a laundry room with storage space and an outdoor shower next to the pool. The villa is transferred with cabinet furniture, the rest of the furniture package can be purchased from the developer separately. On the territory of the complex there is a club for residents, which provides fitness, a sauna, a coworking space, a games room and a children's room. Nearby there is a children's playground and green areas. For an investor, a property in Koh Kaew is suitable for long-term rentals to families and expats. You can buy a villa in Phuket in installment plans** for the construction period.
Villa purchase savings
$ 901 420
price from developer
6.6% • $ 59 548
Tinora discount
$ 841 872
amount due
$ 8 932
deposit
$ 201 536
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
+ $ 142 086
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 043 506 (see the price growth chart), which will provide you with a 23.95% profit amounting to about $ 142 086
$ 841 872
Construction Start
$ 1 043 506
Construction Completion
23.95 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 84 187
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 016 per month (≈ +$ 84 187 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 016
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 612 per month (≈ +$ 67 350 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 612
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 901 420
09.2026
Foundation
$ 946 491
+ $ 45 071
12.2027
3rd floor
$ 993 816
+ $ 92 396
09.2029
Completed
$ 1 043 507
+ $ 142 087
Total return:
+ $ 1 42 086
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 8 932
The total price is $ 841 872, split into 5 payments through Q3 2029. The deposit is $ 8 932. The first installment is $ 201 536 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 8 930
1
10.2026
$ 201 540
2
06.2027
$ 157 850
3
03.2028
$ 157 850
4
12.2028
$ 157 850
5
09.2029
$ 157 850
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Koh Kaew — quiet residential area in central Phuket, focused primarily on the permanent residence of families, expats and professionals. Unlike the resort areas of the west coast, here the daily rhythm is built around residential areas, international education, supermarkets, medical institutions and services that are convenient to use all year round. British International School Phuket is about 2 minutes' drive, one of the island's leading international schools and an important reference point for families with children. Finnway International School** is 7 minutes away and expands the choice of international education close to home. Phuket Boat Lagoon is about 10 minutes away, a yacht marina with Villa Market, restaurants and services for everyday shopping and relaxation. Bangkok Hospital Phuket is 16 minutes away and provides access to major private medicine. Up to Bang Tao Beach***about 31 minutes, the beach is suitable for weekends and holidays by the sea, and Phuket International Airport is 40–45 minutes away. This environment is convenient for living on the island all year round.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
