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
$ 1 303 133
price from developer
$ 26 063
deposit
$ 338 814
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
+ $ 205 406
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 508 539 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 205 406
$ 1 303 133
Construction Start
$ 1 508 539
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 149 860
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 488 per month (≈ +$ 149 860 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 12 488
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 991 per month (≈ +$ 119 888 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 991
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
+ $ 65 156
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 364 876. By the time of the second payment (december 12), the property price will be $ 1 368 289. You exit the deal and assign your ownership rights, yielding a 17.9% profit of $ 65 156
$ 26 063
Deposit
$ 338 814
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
$ 1 303 133
07.2027
1st floor
$ 1 368 290
+ $ 65 157
01.2028
Frame
$ 1 436 704
+ $ 133 571
06.2028
Completed
$ 1 508 539
+ $ 205 406
Total return:
+ $ 2 05 406
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 26 063
The total price is $ 1 303 133, split into 5 payments through Q2 2028. The deposit is $ 26 063. The first installment is $ 338 814 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 26 060
1
06.2026
$ 338 810
2
12.2026
$ 234 560
3
06.2027
$ 234 560
4
12.2027
$ 234 560
5
05.2028
$ 234 560
* 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
