3 beds
1 floors
326.3 sqm
Villa Type B — single-storey format with three bedrooms and a private pool of 10 × 3 meters, located on a plot of 400 m². Total built-up area — 326.3 m², including a spacious terrace, lounge area, parking for two cars and a well-kept yard. The interior space is thought out to the smallest detail: a combined living room, kitchen and dining area occupy more than 50 m², a master bedroom with a dressing room and bathroom provides privacy, and panoramic windows blur the boundary between home and nature.
The decoration uses energy-saving technologies, including additional thermal insulation, infrared protection on the windows and double walls between rooms —all this reduces maintenance costs and increases the durability of the house. Thanks to its single-level layout and spacious plot, this villa is especially attractive to families, tenants with children or older buyers. Furnishability and readiness for rental ensure rapid capitalization of investments.
$ 1 058 887
price from developer
$ 9 656
deposit
$ 360 955
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 166 907
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 225 794 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 166 907
$ 1 058 887
Construction Start
$ 1 225 794
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 114 360
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 530 per month (≈ +$ 114 360 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 9 530
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 624 per month (≈ +$ 91 488 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 624
Monthly income
11.6 years
Payback period
The total price is $ 1 058 887, split into 6 payments through Q4 2026. The deposit is $ 9 656. The first installment is $ 360 955 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 660
1
12.2025
$ 360 950
2
02.2026
$ 137 660
3
04.2026
$ 137 660
4
07.2026
$ 137 660
5
09.2026
$ 137 660
6
12.2026
$ 137 660
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 1 058 887
09.2025
50%
$ 1 111 831
+ $ 52 944
05.2026
Interior works
$ 1 167 423
+ $ 108 536
12.2026
Completed
$ 1 225 794
+ $ 166 907
Итоговый доход:
+ $ 1 66 907
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The Redwood Lakeside complex is located on the northwest coast of Phuket, in the Bang Tao area.
This location strikes a perfect balance between privacy and accessibility of the entire infrastructure of the island.
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