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
$ 2 005 857
price from developer
$ 40 117
deposit
$ 561 639
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
+ $ 205 601
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 211 458 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 205 601
$ 2 005 857
Construction Start
$ 2 211 458
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 230 674
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 19 223 per month (≈ +$ 230 674 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 19 223
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 15 378 per month (≈ +$ 184 539 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 15 378
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 6, deposit: 40 117
The total price is $ 2 005 857, split into 6 payments through Q3 2026. The deposit is $ 40 117. The first installment is $ 561 639 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 40 120
1
12.2025
$ 561 640
2
01.2026
$ 280 820
3
03.2026
$ 280 820
4
05.2026
$ 280 820
5
07.2026
$ 280 820
6
09.2026
$ 280 820
* 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
$ 2 005 857
06.2025
Foundation
$ 2 106 150
+ $ 100 293
09.2026
Completed
$ 2 211 458
+ $ 205 601
Итоговый доход:
+ $ 2 05 601
* 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.
Other units in this complex
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