4 beds
2 floors
293.2 sqm
Villa with an area of 293.16 sq. m located on a plot of 462.74 sq. m and includes two floors, 4 bedrooms and 5 bathrooms. The layout provides for three bedrooms on the ground floor and one bedroom on the second, with each bedroom having its own access to the bathroom, providing additional privacy for residents. The ground floor has ample free space that the buyer can adapt to a children's room, home theater or office depending on individual needs. There is a swimming pool on the second floor, and parking spaces are designed for three cars. The view of the lake from the windows increases the attractiveness of the property and maintains its liquidity when purchasing.
The villa is equipped with a Smart Home system with the ability to control the functions of the facility, including voice control and temperature control, and is also equipped with first-class technology. The price includes cabinet furniture, while upholstered furniture is purchased separately, allowing the buyer to independently choose interior elements. There are 4 international schools within an 8–27 minute drive, keeping the property in high demand among buyers. The terms of purchase provide for payment of 50% during construction, and the remaining 50% after completion can be distributed over 1, 3 or 5 years. This villa is suitable for families considering spacious housing for their own residence, as well as investors who plan to receive passive rental income.
Villa purchase savings
$ 759 561
price from developer
$ 15 191
deposit
$ 197 486
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
+ $ 37 978
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 797 539 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 37 978
$ 759 561
Construction Start
$ 797 539
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 75 956
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 330 per month (≈ +$ 75 956 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 330
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 064 per month (≈ +$ 60 765 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 064
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 759 561
09.2028
Completed
$ 797 539
+ $ 37 978
Total return:
+ $ 37 978
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 191
The total price is $ 759 561, split into 5 payments through Q3 2028. The deposit is $ 15 191. The first installment is $ 197 486 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 190
1
08.2026
$ 197 490
2
02.2027
$ 136 720
3
08.2027
$ 136 720
4
02.2028
$ 136 720
5
09.2028
$ 136 720
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Larimar Vista is located between the lake and the Chalong causeway, in a tranquil natural area with convenient access to infrastructure. Chalong Dam is 4 minutes away, Bukit Elephant Park — 3 minutes away, Tiger Muay Thai — 5 minutes away, Robinson Lifestyle — 10 minutes away, Lotus Chalong — 13 minutes away, Chalong Pier — 16 minutes away. International schools are within comfortable reach: BCIS School — 8 minutes drive, Headstart School — 14 minutes drive, RIS School — 17 minutes drive, BISP School — 27 minutes drive. The beaches of Kata Beach — 22 minutes drive, Karon Beach — 25 minutes drive.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
