5 beds
2 floors
836.1 sqm
Two-story villa with an area of 836.1 sq.m., located on a plot of 837.39 sq.m., is designed in the format of a large private house for a large family to live in or accommodate several tenants. The layout includes 5 master bedrooms and an additional guest bathroom, which increases the functionality of the property and allows the villa to be effectively used in long-term rentals with a high average bill.
The villa includes a separate staff room with its own bathroom and separate entrance, additional multifunctional room, as well as parking. Such solutions extend the use cases of the facility — from family accommodation to wet lease, which increases the target audience and reduces downtime periods.
The villa is equipped with a private swimming pool and terrace with barbecue area, creating a full-fledged private space for living and relaxing. Like the entire Lavish Estates complex, the facility is equipped with a system «smart home» and automated pool monitoring, and construction takes about 12 months after payment with the possibility of installments until the end of construction, which allows flexible distribution of investment load until the villa is put into operation.
Villa purchase savings
$ 2 127 320
price from developer
5% • $ 106 366
Tinora discount
$ 2 020 954
amount due
$ 42 546
deposit
$ 563 739
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
+ $ 335 319
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 462 639 (see the price growth chart), which will provide you with a 21.86% profit amounting to about $ 335 319
$ 2 020 954
Construction Start
$ 2 462 639
Construction Completion
21.86 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 202 095
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 841 per month (≈ +$ 202 095 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 841
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 473 per month (≈ +$ 161 676 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 473
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
$ 2 127 320
04.2026
Foundation
$ 2 233 686
+ $ 106 366
11.2026
Frame
$ 2 345 370
+ $ 218 050
02.2027
Completed
$ 2 462 638
+ $ 335 318
Total return:
+ $ 3 35 319
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 42 546
The total price is $ 2 020 954, split into 6 payments through Q1 2027. The deposit is $ 42 546. The first installment is $ 563 739 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 42 550
1
05.2026
$ 563 740
2
06.2026
$ 282 930
3
08.2026
$ 282 930
4
10.2026
$ 282 930
5
12.2026
$ 282 930
6
02.2027
$ 282 930
* 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
