4 beds
1 floors
356 sqm
The 356 m² villa with a one-storey layout is located on an area of 502 m² and just a 9-minute walk to Pa Lai Beach, which directly affects the liquidity and rental potential of the property. The layout includes 4 bedrooms, each equipped with its own bathroom — this increases the convenience for group living and makes the property in demand among families and tenants. The spacious kitchen, combined with the living room, forms an open area for living and relaxing, which meets modern market requirements and increases interest on the part of the buyer considering purchasing or deciding to buy a villa for living or investment.
The price includes cabinet furniture, which reduces the investor's initial costs and simplifies the purchase process, while an additional furniture package is available to fully equip the property for the chosen use strategy. There are different forms of ownership and installment plans with a down payment of 32%, which makes entry into the project more flexible and convenient for the buyer planning to purchase with optimal capital allocation. Having your own yard with a swimming pool and garage further increases the value of the property and expands the target audience of those who want to buy a villa for both living and renting.
The complex is located surrounded by greenery and away from major roads, which maintains silence and a private atmosphere — this increases the attractiveness for tenants and buyers focused on a quiet format of life. The view of your own yard and pool from the windows enhances the feeling of privacy, which allows you to maintain a higher rental price and makes the property especially interesting for those planning to purchase in the premium segment. Residents can use the coworking space and gym in the complex, which further increases the attractiveness for long-term rentals and creates sustainable demand.
Villa purchase savings
$ 886 180
price from developer
$ 26 585
deposit
$ 283 578
down payment
4 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
+ $ 63 461
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 949 641 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 63 461
$ 886 180
Construction Start
$ 949 641
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 88 618
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 385 per month (≈ +$ 88 618 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 385
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 908 per month (≈ +$ 70 894 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 908
Monthly income
12.5 years
Payback period
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
$ 886 180
12.2026
50%
$ 903 904
+ $ 17 724
07.2027
Facade
$ 921 982
+ $ 35 802
12.2028
Completed
$ 949 641
+ $ 63 461
Total return:
+ $ 63 461
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 26 585
The total price is $ 886 180, split into 4 payments through Q4 2028. The deposit is $ 26 585. The first installment is $ 283 578 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 26 590
1
05.2026
$ 283 580
2
03.2027
$ 192 010
3
01.2028
$ 192 010
4
12.2028
$ 192 010
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Laurinda is located in Phuket's Chalong district, just a 9-minute walk from Pa Lai Beach, providing easy access to the coast and creating a resort scene. At the same time, the location successfully combines proximity to the city infrastructure — shops, restaurants and key services necessary for a comfortable stay are available.
The project is surrounded by a lot of greenery and natural areas, which keeps the atmosphere calm and relaxed. The area has a low density of buildings, which makes it especially attractive to those who value privacy and harmony with nature.
The complex is located away from major roads and busy highways, which ensures peace and privacy. This location is ideal for both permanent living and relaxation, combining tranquility, natural surroundings and convenient access to all important points of the island.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora