4 beds
2 floors
400 sqm
Early Booking Discount - Early Bird
The promotion is valid for buyers who decorate apartments at an early stage of sales. Each layout has its own separate discount, which is fixed at an early booking and is valid upon purchase, increasing the profitability of the investment.
Claim it now!
Until 03 May
Villa Silvora with an area of 400 m² on a plot of 424 m² is located in a prestigious area and is a two-story residence with a thoughtful layout: 4 bedrooms and 6 bathrooms, with each bedroom located in a separate area of the house and has its own access to the bathroom, which provides a high level of privacy for each resident. The spacious living room and kitchen area creates a functional public space suitable for family living or long-term rental, making the purchase of this property a rational solution for the buyer, focused on the stable use of the property.
The view from the windows opens to the pool and the interior of the villa, forming a controlled private environment without external visual interference. The architecture is based on the concept of classical European aesthetics integrated into the natural environment: arched shapes, natural textures and quality materials define the object in a segment where the visual and structural component directly affects liquidity and cost growth. The villa includes its own swimming pool, as well as access to the infrastructure of the complex, which provides service packages: cleaning the house twice a month and weekly cleaning of the pool, reducing the owner's operating costs.
Financial terms include installments with a down payment of 25% and Early Bird shares at an early stage, allowing the buyer to flexibly distribute investments and fix more favorable entry conditions for the project. The location 25 minutes from Tala Beach maintains a stable interest in the property and its liquidity, and contributes to the preservation and gradual increase of the property's value in the long term.
Villa purchase savings
$ 1 318 260
price from developer
7.1% • $ 93 333
Tinora discount
$ 1 224 927
amount due
$ 15 566
deposit
$ 290 666
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
+ $ 207 791
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 526 051 (see the price growth chart), which will provide you with a 24.58% profit amounting to about $ 207 791
$ 1 224 927
Construction Start
$ 1 526 051
Construction Completion
24.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 122 493
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 208 per month (≈ +$ 122 493 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 10 208
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 166 per month (≈ +$ 97 994 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 166
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
$ 1 318 260
09.2026
Foundation
$ 1 384 173
+ $ 65 913
12.2027
3rd floor
$ 1 453 382
+ $ 135 122
09.2029
Completed
$ 1 526 051
+ $ 207 791
Total return:
+ $ 2 07 791
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 566
The total price is $ 1 224 927, split into 5 payments through Q3 2029. The deposit is $ 15 566. The first installment is $ 290 666 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 570
1
05.2026
$ 290 670
2
03.2027
$ 229 670
3
01.2028
$ 229 670
4
11.2028
$ 229 670
5
08.2029
$ 229 670
* 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 (Villa Market) — 4 km, 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
