4 beds
2 floors
470 sqm
Description
Complete decoration of the villa, terrace and pool, fully equipped bathrooms, landscaping of the garden. Built-in furniture, including kitchenette and wardrobes. Upholstered furniture and appliances are paid separately. Ideal for living and for earning income from investments or rentals. High rental potential thanks to its convenient location and modern design
VILLA PURCHASE SAVINGS
$ 1 417 041
price from developer
5% • $ 70 852
Tinora discount
$ 1 346 189
amount due
$ 48 844
deposit
$ 422 322
down payment
6 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
+ $ 145 247
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 562 288 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 145 247
$ 1 346 189
Construction Start
$ 1 562 288
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 134 619
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 218 per month (≈ +$ 134 619 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 11 218
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 975 per month (≈ +$ 107 695 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 975
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 48 844
The total price is $ 1 346 189, split into 6 payments through Q2 2026. The deposit is $ 48 844. The first installment is $ 422 322 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 48 840
1
08.2025
$ 422 320
2
10.2025
$ 175 000
3
12.2025
$ 175 000
4
02.2026
$ 175 000
5
04.2026
$ 175 000
6
06.2026
$ 175 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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