5 beds
1 floors
723 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
$ 2 687 679
price from developer
$ 53 754
deposit
$ 752 551
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
+ $ 275 487
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 963 166 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 275 487
$ 2 687 679
Construction Start
$ 2 963 166
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 309 083
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 25 757 per month (≈ +$ 309 083 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 25 757
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 20 606 per month (≈ +$ 247 266 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 20 606
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
$ 2 687 679
06.2025
Foundation
$ 2 822 063
+ $ 134 384
09.2026
Completed
$ 2 963 166
+ $ 275 487
Total return:
+ $ 2 75 487
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 53 754
The total price is $ 2 687 679, split into 3 payments through Q3 2026. The deposit is $ 53 754. The first installment is $ 752 551 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 53 750
1
05.2026
$ 752 550
2
07.2026
$ 940 690
3
09.2026
$ 940 690
* 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
