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
$ 926 928
price from developer
$ 18 539
deposit
$ 259 540
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
+ $ 95 010
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 021 938 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 95 010
$ 926 928
Construction Start
$ 1 021 938
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 106 597
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 883 per month (≈ +$ 106 597 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 8 883
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 106 per month (≈ +$ 85 277 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 7 106
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 6, deposit: 18 539
The total price is $ 926 928, split into 6 payments through Q3 2026. The deposit is $ 18 539. The first installment is $ 259 540 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 18 540
1
12.2025
$ 259 540
2
01.2026
$ 129 770
3
03.2026
$ 129 770
4
05.2026
$ 129 770
5
07.2026
$ 129 770
6
09.2026
$ 129 770
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 926 928
06.2025
Foundation
$ 973 274
+ $ 46 346
09.2026
Completed
$ 1 021 938
+ $ 95 010
Итоговый доход:
+ $ 95 010
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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