3 beds
1 floors
374 sqm
One-storey villa of 374 m² on a plot of 500 m² in Casa de Monte, Koh Kaew, designed for families with children for permanent residence or long trips to Phuket. The three bedrooms are located in different parts of the house and do not have adjacent walls, so the residents retain more personal space. Each is complemented by a dressing room and its own bathroom, and the main one has a bath. In the center of the house there is a spacious kitchen-living room, next to it there is a separate office and a guest bathroom. The windows of the two bedrooms, living room and study overlook the own swimming pool and relaxation area. The single-story configuration makes it easier to move between living spaces and the yard. The villa is transferred with cabinet furniture, the rest of the furniture can be purchased from the developer separately. In the personal parking lot for 2 cars there is charging for an electric car. Club infrastructure includes fitness, sauna, coworking space, play and children's rooms, outdoor terrace, swimming pool and playground for children. The format is suitable for an investor who is considering property in Phuket for long-term rental to families and expats. You can buy a villa in Koh Kaew in installment plan.
Villa purchase savings
$ 1 130 765
price from developer
6.6% • $ 74 439
Tinora discount
$ 1 056 326
amount due
$ 14 887
deposit
$ 249 195
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
+ $ 178 236
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 309 001 (see the price growth chart), which will provide you with a 23.92% profit amounting to about $ 178 236
$ 1 056 326
Construction Start
$ 1 309 001
Construction Completion
23.92 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 105 633
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 803 per month (≈ +$ 105 633 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 803
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 042 per month (≈ +$ 84 506 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 042
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
$ 1 130 765
09.2026
Foundation
$ 1 187 303
+ $ 56 538
12.2027
3rd floor
$ 1 246 668
+ $ 115 903
09.2029
Completed
$ 1 309 001
+ $ 178 236
Total return:
+ $ 1 78 236
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 14 887
The total price is $ 1 056 326, split into 5 payments through Q3 2029. The deposit is $ 14 887. The first installment is $ 249 195 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 890
1
10.2026
$ 249 190
2
06.2027
$ 198 060
3
03.2028
$ 198 060
4
12.2028
$ 198 060
5
09.2029
$ 198 060
* 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
