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
$ 857 474
price from developer
$ 17 149
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 87 892
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 945 366 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 87 892
$ 857 474
Construction Start
$ 945 366
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 85 833
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 153 per month (≈ +$ 85 833 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 7 153
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 722 per month (≈ +$ 68 667 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 722
Monthly income
12.5 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
$ 857 474
06.2025
Foundation
$ 900 348
+ $ 42 874
09.2026
Completed
$ 945 365
+ $ 87 891
Total return:
+ $ 87 892
* 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.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
