4 beds
3 floors
699.8 sqm
The villa has an area of 699.77 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 is aimed at the premium segment and allows you to set a higher rental rate due to privacy and convenience for each resident. Panoramic sea views and location just 3 minutes from the coast enhance investment attractiveness as properties with views and proximity to the sea show stable demand and higher potential for value growth.
Its private pool, car garage and rooftop garden make the property standalone and expand use cases, including premium rentals and personal stays. The use of high-quality construction and finishing materials reduces operating costs and increases the service life of the facility, which directly affects the safety of investments and the predictability of profitability.
Flexible purchase terms with installments and a down payment of 28% reduce the burden on capital at the entry stage. The leasehold and freehold ownership formats are available, which makes it possible to choose the optimal legal model. An investor can independently decide to purchase a furniture package and create an interior for the target audience, which helps manage the budget and increase profitability due to the precise positioning of the property.
Villa purchase savings
$ 1 278 470
price from developer
$ 25 569
deposit
$ 332 402
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
+ $ 201 519
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 479 989 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 201 519
$ 1 278 470
Construction Start
$ 1 479 989
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 147 024
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 252 per month (≈ +$ 147 024 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 12 252
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 802 per month (≈ +$ 117 619 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 802
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
+ $ 63 924
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 357 971. By the time of the second payment (november 11), the property price will be $ 1 342 394. You exit the deal and assign your ownership rights, yielding a 17.9% profit of $ 63 924
$ 25 569
Deposit
$ 332 402
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
$ 1 278 470
07.2027
1st floor
$ 1 342 394
+ $ 63 924
01.2028
Frame
$ 1 409 514
+ $ 131 044
06.2028
Completed
$ 1 479 990
+ $ 201 520
Total return:
+ $ 2 01 519
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 25 569
The total price is $ 1 278 470, split into 5 payments through Q2 2028. The deposit is $ 25 569. The first installment is $ 332 402 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 25 570
1
04.2026
$ 332 400
2
11.2026
$ 230 120
3
05.2027
$ 230 120
4
11.2027
$ 230 120
5
06.2028
$ 230 120
* 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
Other units in this complex
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