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
$ 706 272
price from developer
$ 13 888
deposit
$ 197 993
down payment
3 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
+ $ 191 046
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 897 318 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 191 046
$ 706 272
Construction Start
$ 897 318
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 76 277
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 356 per month (≈ +$ 76 277 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 6 356
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 085 per month (≈ +$ 61 022 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 085
Monthly income
11.6 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
$ 706 272
09.2025
Foundation
$ 776 899
+ $ 70 627
03.2026
50%
$ 854 589
+ $ 148 317
09.2026
Completed
$ 897 318
+ $ 191 046
Total return:
+ $ 1 91 046
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 13 888
The total price is $ 706 272, split into 3 payments through Q3 2026. The deposit is $ 13 888. The first installment is $ 197 993 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 13 890
1
05.2026
$ 197 990
2
07.2026
$ 247 200
3
09.2026
$ 247 200
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
