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
$ 673 772
price from developer
$ 13 249
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 182 256
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 856 028 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 182 256
$ 673 772
Construction Start
$ 856 028
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 67 445
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 620 per month (≈ +$ 67 445 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 5 620
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 496 per month (≈ +$ 53 956 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 496
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
$ 673 772
09.2025
Foundation
$ 741 149
+ $ 67 377
03.2026
50%
$ 815 264
+ $ 141 492
09.2026
Completed
$ 856 027
+ $ 182 255
Total return:
+ $ 1 82 256
* 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.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
