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
$ 682 647
price from developer
$ 13 424
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 184 656
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 867 303 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 184 656
$ 682 647
Construction Start
$ 867 303
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 68 333
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 694 per month (≈ +$ 68 333 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 5 694
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 556 per month (≈ +$ 54 666 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 556
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
$ 682 647
09.2025
Foundation
$ 750 912
+ $ 68 265
03.2026
50%
$ 826 003
+ $ 143 356
09.2026
Completed
$ 867 303
+ $ 184 656
Total return:
+ $ 1 84 656
* 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
