4 beds
2 floors
330 sqm
Villa of 330 m² in freehold format — full asset with ownership 9 minutes by car to the beach. Layout: 2 floors, 4 bedrooms and 4 bathrooms, which corresponds to the demand from family tenants and the premium segment of short-term rentals. A private pool and a view from the windows of its own green area create the autonomy of the property, increase the rental rate and liquidity during resale. The balcony on the second floor expands usable space and enhances the architectural value of the project.
The engineering equipment is focused on long-term operation: an underground and cable communications system reduces visual load and increases network reliability; support for charging electric vehicles expands the target audience; the «smart home» system increases controllability and attractiveness for tenants; the use of environmentally friendly materials meets modern construction standards. Own garage for 3 cars increases functionality and market rarity of offer.
Furniture is not included in the price, which reduces the initial investment and allows the owner to implement an individual configuration strategy for the target rental or resale segment. Installment plans are available with a down payment of 28% — a tool to optimize project entry and capital allocation. The combination of characteristics and ownership format create the potential for asset value to increase as the location develops and a limited supply of villas of a similar level is limited.
Villa purchase savings
$ 621 070
price from developer
$ 12 421
deposit
$ 161 478
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
+ $ 97 896
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 718 966 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 97 896
$ 621 070
Construction Start
$ 718 966
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 62 107
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 176 per month (≈ +$ 62 107 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 5 176
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 140 per month (≈ +$ 49 686 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 140
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
$ 621 070
04.2026
3rd floor
$ 652 124
+ $ 31 054
11.2026
Facade
$ 684 730
+ $ 63 660
02.2027
Completed
$ 718 966
+ $ 97 896
Total return:
+ $ 97 896
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 12 421
The total price is $ 621 070, split into 5 payments through Q1 2027. The deposit is $ 12 421. The first installment is $ 161 478 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 12 420
1
05.2026
$ 161 480
2
07.2026
$ 111 790
3
09.2026
$ 111 790
4
11.2026
$ 111 790
5
02.2027
$ 111 790
* 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 the Kathu — area with developed urban infrastructure and convenient transport accessibility. Within a 7–9 km radius are the major shopping malls: Makro (7 km/14 min), Lotus's (7 km/16 min) and Central Festival Phuket (8.6 km/16 min), which provides everyday shopping and services without the need to travel to remote areas. Patong Beach — is located nearby one of the island's key tourist spots, enhancing the potential for short-term rentals.
1.9 km (5 minutes) away is the Red Mountain Golf Course — a factor that increases the status of the location and the attractiveness for premium segment tenants. Within 15 minutes, Prince of Songkla University (6.5 km) and Kajonkiet International School (7 km) are available, expanding the audience to include family tenants and long-term accommodation. Convenient access to Phuket International Airport is also provided, which is important for the tourist flow and liquidity of the facility.
Source: Exclusive 3D Aerial Photography of the «Kathu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora