4 beds
2 floors
727.4 sqm
Two-storey villa with an area of 727.45 sq.m., located on a plot of 590.98 sq.m., designed in the format of a large private house for family living and long-term rental. The layout includes 4 master bedrooms and an additional guest bathroom on the ground floor, which increases the usability of the space and makes the property attractive to tenants with a high average bill.
The villa is complemented by a separate staff room with its own bathroom and separate entrance, which allows you to organize service without crossing into the residential area. Your own swimming pool, terrace and parking form a completely autonomous format of accommodation, in demand in the segment of private villas and supporting stable rental demand.
Like the entire Lavish Estates complex, the villa is equipped with a system «smart home» and automated pool monitoring. Construction takes about 12 months after payment, while installment plans are provided until the end of construction, which reduces the financial burden at the stage of entering the project and allows the investor to flexibly plan capital with the expectation of further rental or personal use of the facility.
Villa purchase savings
$ 1 735 585
price from developer
$ 34 712
deposit
$ 485 963
down payment
6 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
+ $ 273 572
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 009 157 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 273 572
$ 1 735 585
Construction Start
$ 2 009 157
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 173 558
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 463 per month (≈ +$ 173 558 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 14 463
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 571 per month (≈ +$ 138 847 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 571
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
$ 1 735 585
04.2026
Foundation
$ 1 822 364
+ $ 86 779
11.2026
Frame
$ 1 913 482
+ $ 177 897
02.2027
Completed
$ 2 009 156
+ $ 273 571
Total return:
+ $ 2 73 572
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 34 712
The total price is $ 1 735 585, split into 6 payments through Q1 2027. The deposit is $ 34 712. The first installment is $ 485 963 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 34 710
1
05.2026
$ 485 960
2
06.2026
$ 242 980
3
08.2026
$ 242 980
4
10.2026
$ 242 980
5
12.2026
$ 242 980
6
02.2027
$ 242 980
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Known for its attractions such as Chalong Pier, Wat Chalong Temple and Big Buddha, Chalong is a 25-30 minute drive from Lavish Estates. It also offers a variety of restaurants and cafes offering a variety of local and international cuisine, sports centers and night markets.
It takes about 20-25 minutes to get to Nai Harn Beach. It is a beautiful beach with white sand and clear water and is popular with tourists and locals. It is ideal for swimming and water sports.
Panwa Beach is about 15 minutes by car. This beach is ideal for children thanks to its soft sand, shallow water and the absence of large waves even during the rainy season, making it an excellent place for swimming at any time of the year. The beach also has several beach clubs and restaurants: Panwa House, Ship Inn Bar & Restaurant, Cape Panwa Hotel and others.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
