3 beds
1 floors
274.1 sqm
Villa A12 —spacious residence of 274 m² with three bedrooms, each equipped with its own bathroom. The center of the layout is an open living room with a dining area and access to a terrace by a private pool 11 meters long. This distribution of space is ideal for family living or renting, providing privacy and convenience for each resident.
The property is handed over with full finishing, built-in kitchen, air conditioning, dressing rooms and plumbing. Furniture is not included in the price, which allows the buyer to independently choose an interior solution — for personal preferences or for the target audience of tenants. This opens up additional opportunities for individual configuration and positioning of the villa in the premium market segment.
Interest-free installments are available, synchronized with the progress of construction. The expected rental yield is up to 8.9% per annum, and entry at an early stage of sale provides a potential increase in cost by the time of delivery.
VILLA PURCHASE SAVINGS
$ 728 347
price from developer
$ 14 322
deposit
$ 204 182
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
+ $ 197 017
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 925 364 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 197 017
$ 728 347
Construction Start
$ 925 364
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 78 661
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 555 per month (≈ +$ 78 661 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 6 555
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 244 per month (≈ +$ 62 929 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 244
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 6, deposit: 14 322
The total price is $ 728 347, split into 6 payments through Q3 2026. The deposit is $ 14 322. The first installment is $ 204 182 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 320
1
12.2025
$ 204 180
2
01.2026
$ 101 970
3
03.2026
$ 101 970
4
05.2026
$ 101 970
5
07.2026
$ 101 970
6
09.2026
$ 101 970
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 728 347
09.2025
Foundation
$ 801 182
+ $ 72 835
03.2026
50%
$ 881 300
+ $ 152 953
09.2026
Completed
$ 925 365
+ $ 197 018
Итоговый доход:
+ $ 1 97 017
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
- Rawai Beach — 850 m
- Rawai Seafood Seafood Market — 1 km
- Tops Rawayana Supermarket — 1.2 km
- Naiharn Beach — 3 km
- Phuket International School — 5 km
- Chalong Pier — 5.6 km
- Chalong Hospital — 5.9 km
- Villa Market Shopping Center — 5.7 km
- Phuket city centre — 17.4 km
- Phuket Airport — 46.3 km
Monetaria Villas is ideal for both a comfortable stay and an investment with a guaranteed return.
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726