4 beds
3 floors
650.5 sqm
The villa has an area of 650.48 m² with three floors and a well-thought-out layout, includes 4 bedrooms and 5 bathrooms, with each bedroom equipped with its own bathroom. This format meets the requirements of the premium segment and is in demand for both personal accommodation and rentals. Panoramic sea views and location just 3 minutes from the coast enhance the liquidity of the property and allow you to count on a higher rental rate and rising cost.
The property has its own swimming pool, garage and roof garden, which creates a private infrastructure and increases investment value due to the rarity of such solutions. The use of quality construction and finishing materials reduces future operating costs and supports long-term preservation of the asset's value.
Installment plans with a down payment of 28% are available, as well as options for owning a leasehold or freehold, which expands the entry options for the investor. There is a choice of furniture package, thanks to which the investor can independently manage the budget and shape the interior for the target audience, influencing the profitability and speed of implementation of the object.
Villa purchase savings
$ 1 212 980
price from developer
$ 24 260
deposit
$ 315 374
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
+ $ 191 196
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 404 176 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 191 196
$ 1 212 980
Construction Start
$ 1 404 176
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 139 493
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 624 per month (≈ +$ 139 493 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 624
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 300 per month (≈ +$ 111 594 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 300
Monthly income
10.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 60 649
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 339 634. By the time of the second payment (february 02), the property price will be $ 1 273 629. You exit the deal and assign your ownership rights, yielding a 17.9% profit of $ 60 649
$ 24 260
Deposit
$ 315 374
First Installment
17.9 %
Profit, %
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
$ 1 212 980
07.2027
1st floor
$ 1 273 629
+ $ 60 649
01.2028
Frame
$ 1 337 310
+ $ 124 330
06.2028
Completed
$ 1 404 176
+ $ 191 196
Total return:
+ $ 1 91 196
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 24 260
The total price is $ 1 212 980, split into 5 payments through Q2 2028. The deposit is $ 24 260. The first installment is $ 315 374 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 24 260
1
09.2026
$ 315 370
2
02.2027
$ 218 340
3
07.2027
$ 218 340
4
12.2027
$ 218 340
5
06.2028
$ 218 340
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Isla is located in the Kata area on the southwest coast of Phuket, about 3 minutes drive to the sea. The area includes Kata Noi and Kata Yai Coves and is known as a popular destination for beach holidays, as well as surfing and snorkeling.
Near the complex there is a Big Buddha attraction. The area has a developed infrastructure: restaurants, shops, spas and other facilities necessary for a comfortable stay.
Source: Exclusive 3D Aerial Photography of the «Kata» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
