6 beds
3 floors
467.4 sqm
Villa with an area of 467.43 sq. m located on a plot of 662.7 sq. m and includes three floors, 6 bedrooms and 7 bathrooms. The layout provides for two bedrooms on the ground floor, three bedrooms on the second and one bedroom on the third, with each bedroom having its own access to the bathroom. One of the six bedrooms can be adapted to a children's room, home theater or office, making the space easy to adapt to different use cases. There is a swimming pool on the top 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 buyers considering spacious housing for their own living, as well as those who plan to receive passive rental income.
Villa purchase savings
$ 1 043 032
price from developer
$ 20 861
deposit
$ 271 188
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
+ $ 52 152
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 095 184 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 52 152
$ 1 043 032
Construction Start
$ 1 095 184
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 104 303
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 692 per month (≈ +$ 104 303 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 692
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 954 per month (≈ +$ 83 443 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 954
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
$ 1 043 032
09.2028
Completed
$ 1 095 184
+ $ 52 152
Total return:
+ $ 52 152
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 20 861
The total price is $ 1 043 032, split into 5 payments through Q3 2028. The deposit is $ 20 861. The first installment is $ 271 188 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 20 860
1
08.2026
$ 271 190
2
02.2027
$ 187 750
3
08.2027
$ 187 750
4
02.2028
$ 187 750
5
09.2028
$ 187 750
* 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
