4 beds
2 floors
424 sqm
Two-storey villa of 424 m² on a plot of 400 m² in Casa de Monte, Koh Kaew, designed for a large family and long-term accommodation in Phuket. The four bedrooms are distributed over two floors — two on each level and in different parts of the house, which helps maintain privacy when living together. Each bedroom has its own bathroom, two have bathtubs. The central part of the house is occupied by a spacious kitchen-living room, and a separate block for staff has its own entrance and bathroom. On the property there is a private pool with terrace and parking for 3 cars. This format is suitable for moving with children, family living near international schools and long-term rentals. You can purchase this villa with a swimming pool in Koh Kaew in installments, distributing payments for the purchase period.
Villa purchase savings
$ 1 286 225
price from developer
7.1% • $ 91 129
Tinora discount
$ 1 195 096
amount due
$ 15 188
deposit
$ 283 584
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
+ $ 202 741
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 488 966 (see the price growth chart), which will provide you with a 24.59% profit amounting to about $ 202 741
$ 1 195 096
Construction Start
$ 1 488 966
Construction Completion
24.59 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 119 510
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 959 per month (≈ +$ 119 510 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 959
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 967 per month (≈ +$ 95 608 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 967
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
$ 1 286 225
09.2026
Foundation
$ 1 350 536
+ $ 64 311
12.2027
3rd floor
$ 1 418 063
+ $ 131 838
09.2029
Completed
$ 1 488 966
+ $ 202 741
Total return:
+ $ 2 02 741
* 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 $ 1 195 096, split into 5 payments through Q3 2029. The deposit is $ 15 188. The first installment is $ 283 584 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 190
1
09.2026
$ 283 580
2
06.2027
$ 224 080
3
03.2028
$ 224 080
4
12.2028
$ 224 080
5
09.2029
$ 224 080
* 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
