4 beds
2 floors
402 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 402 sq.m. with a land plot of 419 sq.m. up to 515 sq.m.
Villa purchase savings
$ 882 487
price from developer
$ 17 650
deposit
$ 247 096
down payment
3 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
+ $ 90 455
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 972 942 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 90 455
$ 882 487
Construction Start
$ 972 942
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 101 486
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 457 per month (≈ +$ 101 486 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 8 457
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 766 per month (≈ +$ 81 189 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 6 766
Monthly income
10.9 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 882 487
06.2025
Foundation
$ 926 611
+ $ 44 124
09.2026
Completed
$ 972 942
+ $ 90 455
Total return:
+ $ 90 455
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 17 650
The total price is $ 882 487, split into 3 payments through Q3 2026. The deposit is $ 17 650. The first installment is $ 247 096 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 650
1
05.2026
$ 247 100
2
07.2026
$ 308 870
3
09.2026
$ 308 870
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 3.3 km away is Seafood Market, where you can buy fresh seafood. Homepro Village Chalong is 3.8 km away for shopping and household shopping, while beach holidays are available at Naiharn Beach 4.2 km away. Walking enthusiasts will appreciate the proximity of Promthep Cape (6.2 km), and only 4.9 km away is Chalong Pier, ideal for sea excursions.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
