4 beds
2 floors
424 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 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 a classic European aesthetic 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
$ 1 302 900
price from developer
7.1% • $ 92 245
Tinora discount
$ 1 210 655
amount due
$ 15 385
deposit
$ 287 279
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
+ $ 205 370
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 508 270 (see the price growth chart), which will provide you with a 24.58% profit amounting to about $ 205 370
$ 1 210 655
Construction Start
$ 1 508 270
Construction Completion
24.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 121 066
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 089 per month (≈ +$ 121 066 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 10 089
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 071 per month (≈ +$ 96 852 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 071
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
$ 1 302 900
09.2026
Foundation
$ 1 368 045
+ $ 65 145
12.2027
3rd floor
$ 1 436 447
+ $ 133 547
09.2029
Completed
$ 1 508 269
+ $ 205 369
Total return:
+ $ 2 05 370
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 385
The total price is $ 1 210 655, split into 5 payments through Q3 2029. The deposit is $ 15 385. The first installment is $ 287 279 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 390
1
05.2026
$ 287 280
2
03.2027
$ 227 000
3
01.2028
$ 227 000
4
11.2028
$ 227 000
5
09.2029
$ 227 000
* 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 km, Premium Outlet Phuket — 6.8 km are nearby, while 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
