3 beds
2 floors
310 sqm
Two-storey villa of 366.69 m² on a plot of 310 m² in Casa de Monte, Koh Kaew, is suitable for those looking for a house in Phuket with a clear separation of common and private parts. All 3 bedrooms are located on the second floor, each with its own bathroom; two have bathtubs and balcony exits. The ground floor is completely dedicated to the daily life of the family: there is a spacious kitchen-living room with access to a private pool and terrace. This zoning is convenient for families with children, when common spaces are used during the day, and bedrooms remain a separate quiet area. Parking for 2 cars is provided on the site. The villa is suitable for permanent residence, moving to Phuket for the school year or long-term rental to families who value the proximity of international schools in Koh Kaew. Installment plans are available to purchase this home.
Villa purchase savings
$ 1 030 161
price from developer
5.2% • $ 53 991
Tinora discount
$ 976 170
amount due
$ 8 999
deposit
$ 235 045
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
+ $ 162 379
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 192 540 (see the price growth chart), which will provide you with a 22.17% profit amounting to about $ 162 379
$ 976 170
Construction Start
$ 1 192 540
Construction Completion
22.17 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 97 617
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 135 per month (≈ +$ 97 617 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 135
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 508 per month (≈ +$ 78 094 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 508
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
$ 1 030 161
09.2026
Foundation
$ 1 081 669
+ $ 51 508
12.2027
3rd floor
$ 1 135 752
+ $ 105 591
09.2029
Completed
$ 1 192 540
+ $ 162 379
Total return:
+ $ 1 62 379
* 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 $ 976 170, split into 5 payments through Q3 2029. The deposit is $ 8 999. The first installment is $ 235 045 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 000
1
09.2026
$ 235 040
2
06.2027
$ 183 030
3
03.2028
$ 183 030
4
12.2028
$ 183 030
5
09.2029
$ 183 030
* 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
