3 beds
1 floors
297 sqm
One-storey villa of 297 m² on a plot of 400 m² in Casa de Monte, Koh Kaew, is suitable for a family who wants to buy a 3-bedroom villa in Phuket for permanent residence or long trips to the island. All bedrooms are located in different parts of the house and do not have adjacent walls, so it is easier for each resident to maintain personal space. Each bedroom has its own dressing room and bathroom, and one of the bathrooms has a bathtub. A spacious kitchen-living room is located in the center of the house and combines the main family scenarios; a guest bathroom is additionally provided. The plot has a private swimming pool with terrace and parking for 2 cars. This Koh Kaew swimming pool house is convenient for families with children, including those choosing an area due to its proximity to international schools, as well as for long-term rentals. There is an installment plan for purchasing a villa.
Villa purchase savings
$ 908 166
price from developer
6.6% • $ 59 993
Tinora discount
$ 848 173
amount due
$ 8 999
deposit
$ 203 045
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
+ $ 143 150
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 051 316 (see the price growth chart), which will provide you with a 23.95% profit amounting to about $ 143 150
$ 848 173
Construction Start
$ 1 051 316
Construction Completion
23.95 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 84 817
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 068 per month (≈ +$ 84 817 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 068
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 654 per month (≈ +$ 67 854 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 654
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
$ 908 166
09.2026
Foundation
$ 953 574
+ $ 45 408
12.2027
3rd floor
$ 1 001 253
+ $ 93 087
09.2029
Completed
$ 1 051 316
+ $ 143 150
Total return:
+ $ 1 43 150
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 8 999
The total price is $ 848 173, split into 5 payments through Q3 2029. The deposit is $ 8 999. The first installment is $ 203 045 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 000
1
09.2026
$ 203 040
2
06.2027
$ 159 030
3
03.2028
$ 159 030
4
12.2028
$ 159 030
5
09.2029
$ 159 030
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Koh Kaew — is a tranquil residential area in central Phuket, convenient for families who live permanently on the island and want to be close to schools, shops and city infrastructure. Main Point of Attraction — British International School Phuket, one of the island's leading international schools: from Casa de Monte to the campus is about 2 minutes drive. Finnway International School Phuket also operates nearby, so daily trips with children take a minimum of time.
Everyday shopping is convenient to do at the Villa Market in Phuket Boat Lagoon, where there is a large selection of imported products, and you can go to IKEA Phuket for home goods. For larger purchases, Robinson Lifestyle and Premium Outlet Phuket are nearby. Royal Phuket Marina and Phuket Boat Lagoon Marina form a separate lifestyle area with yacht infrastructure, restaurants and walks near the water. For sports, Red Mountain Golf Club is available and medical issues can be handled at Bangkok Hospital Phuket. This environment makes Koh Kaew a comfortable area to live in without having to travel across the island daily, and its proximity to schools and services supports interest in long-term rentals.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
