4 beds
1 floors
450 sqm
One-storey Villa Lavera with an area of 450 m² on a plot of 600 m² in Casa de Monte, Koh Kaew, is designed for a family with children for permanent residence, long trips and an investor who is considering a purchase for long-term rental in Phuket. The layout includes 4 bedrooms, each with its own dressing room and bathroom, and the main one is complemented by a bathroom. The spacious kitchen-living room is suitable for everyday life and receiving guests, a separate office allows you to work comfortably from home. The staff block with a separate entrance and bathroom is moved out of the main living area, so the work of the staff intersects less with the daily life of the family. Several rooms offer views of the private pool and relaxation area. The villa is transferred with cabinet furniture; the rest of the furniture can be additionally purchased from the developer. In the personal parking lot for 3 cars there is charging for an electric car. Club infrastructure includes fitness, sauna, coworking space, play and children's rooms, swimming pool and playground for children. The space is suitable for year-round use or living on the island for several months. You can buy a villa in Koh Kaew in installments during the construction period.
Villa purchase savings
$ 1 435 851
price from developer
6.3% • $ 91 134
Tinora discount
$ 1 344 717
amount due
$ 15 188
deposit
$ 320 992
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
+ $ 226 326
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 662 177 (see the price growth chart), which will provide you with a 23.61% profit amounting to about $ 226 326
$ 1 344 717
Construction Start
$ 1 662 177
Construction Completion
23.61 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 134 472
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 206 per month (≈ +$ 134 472 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 11 206
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 965 per month (≈ +$ 107 577 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 965
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
$ 1 435 851
09.2026
Foundation
$ 1 507 644
+ $ 71 793
12.2027
3rd floor
$ 1 583 026
+ $ 147 175
09.2029
Completed
$ 1 662 177
+ $ 226 326
Total return:
+ $ 2 26 326
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 188
The total price is $ 1 344 717, split into 5 payments through Q3 2029. The deposit is $ 15 188. The first installment is $ 320 992 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 190
1
10.2026
$ 320 990
2
06.2027
$ 252 130
3
03.2028
$ 252 130
4
12.2028
$ 252 130
5
09.2029
$ 252 130
* 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
