4 beds
1 floors
450 sqm
Villa Lavera with an area of 450 m² on a plot of 600 m² is located in a prestigious area and is a spacious one-story residence with a thoughtful layout: 4 bedrooms and 6 bathrooms. All bedrooms are located in different parts of the villa and have access to their own bathrooms, which provides a high level of privacy for each family member. The spacious living and kitchen area forms a functional common space, ideal for both comfortable family living and long-term rental. An additional advantage is the staff quarters, which increases the level of convenience and makes the facility especially attractive to families who value comfort, autonomy and thoughtful organization of space.
The view from the windows opens to the pool and the interior of the villa, creating a private environment without external visual interference. The architecture is based on the concept of a classic European aesthetic integrated into the natural environment: arched shapes, natural textures and quality materials form the sustainable value of the object. The villa includes its own swimming pool, as well as access to the complex's infrastructure with basic maintenance services, which simplifies operation and makes purchasing more practical.
Financial terms include installments with a down payment of 25% and an Early Bird share at an early stage, allowing you to be flexible in your investment and optimize your purchase. The location close to prestigious schools enhances the villa's attractiveness for family living and long-term rental, maintaining stable interest from buyers focused on comfort, environmental quality and long-term value of the property.
Villa purchase savings
$ 1 397 619
price from developer
6.3% • $ 88 707
Tinora discount
$ 1 308 912
amount due
$ 14 784
deposit
$ 312 445
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
+ $ 220 300
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 617 919 (see the price growth chart), which will provide you with a 23.61% profit amounting to about $ 220 300
$ 1 308 912
Construction Start
$ 1 617 919
Construction Completion
23.61 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 130 891
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 908 per month (≈ +$ 130 891 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 10 908
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 726 per month (≈ +$ 104 713 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 726
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
$ 1 397 619
09.2026
Foundation
$ 1 467 500
+ $ 69 881
12.2027
3rd floor
$ 1 540 875
+ $ 143 256
09.2029
Completed
$ 1 617 919
+ $ 220 300
Total return:
+ $ 2 20 300
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 14 784
The total price is $ 1 308 912, split into 5 payments through Q3 2029. The deposit is $ 14 784. The first installment is $ 312 445 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 780
1
08.2026
$ 312 440
2
05.2027
$ 245 420
3
02.2028
$ 245 420
4
11.2028
$ 245 420
5
09.2029
$ 245 420
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in Koh Kaew, approximately 25 minutes' drive to Tala Beach, providing access to the Phuket sea coast without congested tourist areas and creating a calmer and more comfortable pace of life.
Educational facilities are located nearby: 900 meters to British International School Phuket and 3.6 km to Finnway International School, making the area comfortable for families with children.
For everyday life and leisure, Supicha Community — 2.7 km, Phuket Boat Lagoon Marina — 15 minutes drive, Premium Outlet Phuket — 6.8 km are nearby, and for golf lovers, Red Mountain Golf Club is just 6.9 km away.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
