3 beds
2 floors
310 sqm
Villa Aurelia with an area of 310 sq. meters on 2 floors includes 3 bedrooms and 3 bathrooms, which provides a functional distribution of space for families or premium tenants. Panoramic windows and balconies offer views of its own interior, including the garden area, which increases the value of the property in the luxury real estate segment and contributes to increased liquidity during subsequent sale or rental.
A private swimming pool and two parking spaces create an additional advantage for residents, providing convenience and privacy. The possibility of installment plans with a down payment of 25% and Early Bird discounts make the villa accessible to investors with different financial strategies, lowering the entry threshold without losing the premium segment.
Buyers get full access to the complex's infrastructure, including sports and entertainment areas, which increases the attractiveness for long-term rentals. The location, just 3.5 km from the sea, enhances the investment value, ensuring stable growth in property values and high profitability when renting out.
Villa purchase savings
$ 1 088 422
price from developer
5.2% • $ 57 142
Tinora discount
$ 1 031 280
amount due
$ 9 508
deposit
$ 248 312
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
+ $ 300 711
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 389 133 (see the price growth chart), which will provide you with a 34.7% profit amounting to about $ 300 711
$ 1 031 280
Construction Start
$ 1 389 133
Construction Completion
34.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 111 378
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 282 per month (≈ +$ 111 378 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 9 282
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 425 per month (≈ +$ 89 103 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 425
Monthly income
11.6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 111 563
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 257 820. By the time of the second payment (february 02), the property price will be $ 1 142 843. You exit the deal and assign your ownership rights, yielding a 43.3% profit of $ 111 563
$ 9 508
Deposit
$ 248 312
First Installment
43.3 %
Profit, %
Price growth by completition in USD
Construction stages: 5
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
$ 1 088 422
09.2026
Foundation
$ 1 142 843
+ $ 54 421
12.2027
3rd floor
$ 1 199 985
+ $ 111 563
03.2028
Frame
$ 1 259 984
+ $ 171 562
01.2029
Interior works
$ 1 322 983
+ $ 234 561
09.2029
Completed
$ 1 389 132
+ $ 300 710
Total return:
+ $ 3 00 711
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 508
The total price is $ 1 031 280, split into 5 payments through Q3 2029. The deposit is $ 9 508. The first installment is $ 248 312 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 510
1
04.2026
$ 248 310
2
02.2027
$ 193 360
3
12.2027
$ 193 360
4
10.2028
$ 193 360
5
08.2029
$ 193 360
* 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 the Koh Kaew area, just 3.5 km from the sea, providing convenient access to the beaches and marine activities of Phuket.
Educational facilities are located nearby: 550 meters to British International School Phuket and 3.2 km to Finnway International School, making the area comfortable for families with children.
For everyday life and leisure, Supicha Community — 1.8 km, Phuket Boat Lagoon Marina (Villa Market) — 3 km, Premium Outlet Phuket — 3.9 km are nearby, and for golf lovers, Red Mountain Golf Club is just 6.5 km away.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726