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
$ 1 517 091
price from developer
$ 30 342
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 155 501
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 672 592 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 155 501
$ 1 517 091
Construction Start
$ 1 672 592
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 174 465
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 539 per month (≈ +$ 174 465 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 14 539
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 631 per month (≈ +$ 139 572 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 11 631
Monthly income
10.9 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
$ 1 517 091
06.2025
Foundation
$ 1 592 946
+ $ 75 855
09.2026
Completed
$ 1 672 593
+ $ 155 502
Total return:
+ $ 1 55 501
* 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
