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
$ 2 096 277
price from developer
5% • $ 104 814
Tinora discount
$ 1 991 463
amount due
$ 41 926
deposit
$ 555 513
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
+ $ 330 426
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 426 703 (see the price growth chart), which will provide you with a 21.86% profit amounting to about $ 330 426
$ 1 991 463
Construction Start
$ 2 426 703
Construction Completion
21.86 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 199 146
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 596 per month (≈ +$ 199 146 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 596
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 276 per month (≈ +$ 159 317 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 276
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
$ 2 096 277
04.2026
Foundation
$ 2 201 091
+ $ 104 814
11.2026
Frame
$ 2 311 146
+ $ 214 869
02.2027
Completed
$ 2 426 703
+ $ 330 426
Total return:
+ $ 3 30 426
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 41 926
The total price is $ 1 991 463, split into 4 payments through Q1 2027. The deposit is $ 41 926. The first installment is $ 555 513 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 41 930
1
07.2026
$ 555 510
2
09.2026
$ 464 670
3
11.2026
$ 464 670
4
02.2027
$ 464 670
* 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
