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
$ 866 700
price from developer
$ 17 334
deposit
$ 242 676
down payment
2 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
+ $ 88 837
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 955 537 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 88 837
$ 866 700
Construction Start
$ 955 537
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 99 670
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 306 per month (≈ +$ 99 670 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 8 306
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 645 per month (≈ +$ 79 736 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 6 645
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
$ 866 700
06.2025
Foundation
$ 910 035
+ $ 43 335
09.2026
Completed
$ 955 537
+ $ 88 837
Total return:
+ $ 88 837
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 17 334
The total price is $ 866 700, split into 2 payments through Q3 2026. The deposit is $ 17 334. The first installment is $ 242 676 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 330
1
07.2026
$ 242 680
2
09.2026
$ 606 690
* 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
