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
$ 1 633 941
price from developer
$ 32 679
deposit
$ 457 502
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
+ $ 167 479
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 801 420 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 167 479
$ 1 633 941
Construction Start
$ 1 801 420
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 187 903
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 15 659 per month (≈ +$ 187 903 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 15 659
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 527 per month (≈ +$ 150 323 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 12 527
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 6, deposit: 32 679
The total price is $ 1 633 941, split into 6 payments through Q3 2026. The deposit is $ 32 679. The first installment is $ 457 502 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 32 680
1
12.2025
$ 457 500
2
01.2026
$ 228 750
3
03.2026
$ 228 750
4
05.2026
$ 228 750
5
07.2026
$ 228 750
6
09.2026
$ 228 750
* 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: 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
$ 1 633 941
06.2025
Foundation
$ 1 715 638
+ $ 81 697
09.2026
Completed
$ 1 801 420
+ $ 167 479
Итоговый доход:
+ $ 1 67 479
* 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.
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