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
$ 1 584 419
price from developer
$ 31 688
deposit
$ 443 636
down payment
3 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
+ $ 162 403
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 746 822 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 162 403
$ 1 584 419
Construction Start
$ 1 746 822
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 182 208
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 15 184 per month (≈ +$ 182 208 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 15 184
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 147 per month (≈ +$ 145 767 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 12 147
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
$ 1 584 419
06.2025
Foundation
$ 1 663 640
+ $ 79 221
09.2026
Completed
$ 1 746 822
+ $ 162 403
Total return:
+ $ 1 62 403
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 31 688
The total price is $ 1 584 419, split into 3 payments through Q3 2026. The deposit is $ 31 688. The first installment is $ 443 636 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 31 690
1
05.2026
$ 443 640
2
07.2026
$ 554 550
3
09.2026
$ 554 550
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
