4 beds
2 floors
424 sqm
Villa Silvora with an area of 424 m² on a plot of 400 m² is located in a prestigious area and is a two-story residence with a thoughtful layout: 4 bedrooms and 6 bathrooms. Each bedroom is 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 and kitchen area forms a functional public space suitable for both family living and those considering a purchase for long-term rental. An additional advantage is its own parking for 3 cars and a separate module for staff, which increases the level of comfort and makes the property more attractive to buyers who value convenience and autonomy.
The view from the windows opens to the pool and the interior of the villa, creating a 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 form the sustainable value of the object. The villa includes its own swimming pool, as well as access to the complex's infrastructure with basic maintenance services, which simplifies operation and makes purchasing more practical.
Financial terms include installments with a down payment of 25% and an Early Bird share at an early stage, allowing you to be flexible in your investment and optimize your purchase. The location close to prestigious schools enhances the villa's attractiveness for family living and long-term rental, maintaining stable interest from buyers focused on comfort, environmental quality and long-term value of the property.
Villa purchase savings
$ 1 287 335
price from developer
7.1% • $ 91 208
Tinora discount
$ 1 196 127
amount due
$ 15 201
deposit
$ 283 829
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
+ $ 202 916
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 490 251 (see the price growth chart), which will provide you with a 24.59% profit amounting to about $ 202 916
$ 1 196 127
Construction Start
$ 1 490 251
Construction Completion
24.59 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 119 613
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 968 per month (≈ +$ 119 613 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 968
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 974 per month (≈ +$ 95 690 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 974
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
$ 1 287 335
09.2026
Foundation
$ 1 351 702
+ $ 64 367
12.2027
3rd floor
$ 1 419 287
+ $ 131 952
09.2029
Completed
$ 1 490 251
+ $ 202 916
Total return:
+ $ 2 02 916
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 201
The total price is $ 1 196 127, split into 5 payments through Q3 2029. The deposit is $ 15 201. The first installment is $ 283 829 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 200
1
07.2026
$ 283 830
2
04.2027
$ 224 270
3
02.2028
$ 224 270
4
11.2028
$ 224 270
5
08.2029
$ 224 270
* 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 — 15 minutes drive, 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
