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
$ 1 262 010
price from developer
$ 25 240
deposit
$ 328 122
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
+ $ 198 924
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 460 934 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 198 924
$ 1 262 010
Construction Start
$ 1 460 934
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 145 131
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 094 per month (≈ +$ 145 131 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 12 094
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 675 per month (≈ +$ 116 105 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 675
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
+ $ 63 100
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 353 362. By the time of the second payment (december 12), the property price will be $ 1 325 110. You exit the deal and assign your ownership rights, yielding a 17.9% profit of $ 63 100
$ 25 240
Deposit
$ 328 122
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
$ 1 262 010
07.2027
1st floor
$ 1 325 110
+ $ 63 100
01.2028
Frame
$ 1 391 366
+ $ 129 356
06.2028
Completed
$ 1 460 934
+ $ 198 924
Total return:
+ $ 1 98 924
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 25 240
The total price is $ 1 262 010, split into 5 payments through Q2 2028. The deposit is $ 25 240. The first installment is $ 328 122 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 25 240
1
07.2026
$ 328 120
2
12.2026
$ 227 160
3
06.2027
$ 227 160
4
12.2027
$ 227 160
5
06.2028
$ 227 160
* 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
