4 beds
1 floors
458 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 450, 453, 575, 700, 716 sq.m.
Villa purchase savings
$ 1 511 512
price from developer
$ 30 230
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 154 930
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 666 442 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 154 930
$ 1 511 512
Construction Start
$ 1 666 442
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 151 302
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 609 per month (≈ +$ 151 302 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 12 609
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 087 per month (≈ +$ 121 042 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 087
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 1 511 512
06.2025
Foundation
$ 1 587 088
+ $ 75 576
09.2026
Completed
$ 1 666 442
+ $ 154 930
Total return:
+ $ 1 54 930
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Phuket International Airport is just 35 minutes away, while Phuket Town Historic Center is –40 minutes away. The central shopping center Central Festival Phuket Shopping Mall is a 35-minute drive away, making shopping easy and enjoyable. For families with children, the best schools such as British International School and Kajonkiet International School are conveniently located just 35 minutes from the complex. World-class medical services are provided at Bangkok Hospital Phuket, which can be reached in 40 minutes by car. And, of course, only 15 minutes away are Surin Beach and Patong Beach, ideal for relaxation and entertainment.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
