4 beds
1 floors
585 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
$ 1 901 677
price from developer
$ 38 034
deposit
$ 532 469
down payment
2 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
+ $ 194 922
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 096 599 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 194 922
$ 1 901 677
Construction Start
$ 2 096 599
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 218 693
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 224 per month (≈ +$ 218 693 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 18 224
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 580 per month (≈ +$ 174 954 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 14 580
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
$ 1 901 677
06.2025
Foundation
$ 1 996 761
+ $ 95 084
09.2026
Completed
$ 2 096 599
+ $ 194 922
Total return:
+ $ 1 94 922
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 38 034
The total price is $ 1 901 677, split into 2 payments through Q3 2026. The deposit is $ 38 034. The first installment is $ 532 469 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 38 030
1
07.2026
$ 532 470
2
09.2026
$ 1 331 170
* 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
