2 beds
2 floors
120 sqm
The 2 bedroom, 2 bathroom villa of 120 sqm is spread over 2 floors and features a balcony on the second floor, which not only increases the functionality of the space but also provides an additional source of natural light. Each bedroom has its own bathroom, which ensures comfort and privacy. Distance to the sea — only 4 minutes walk, which makes the property attractive to tenants and maintains high potential for value growth in the secondary market. The villa also has its own swimming pool, which enhances its investment attractiveness.
The villa is fully equipped with furniture and appliances, allowing you to start renting out or use it for living without additional investment. High-quality finishing materials and developer guarantees minimize operational risks and reduce future costs for the owner. Installment plans with a 30% down payment are also available, allowing financial flexibility for the acquisition.
The developed infrastructure of the complex — swimming pool, coworking space, gardens and areas for pets — creates attractive conditions for both long-term and short-term rentals. The inclusion of high-quality materials, furniture and equipment in the price, as well as a well-thought-out layout, increase the liquidity of the property and reduce the exposure period on the market, providing high profitability for the investor.
$ 749 331
price from developer
1.6% • $ 11 990
Tinora discount
$ 737 341
amount due
$ 6 119
deposit
$ 215 081
down payment
4 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
+ $ 118 609
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 867 940 (see the price growth chart), which will provide you with a 17.71% profit amounting to about $ 118 609
$ 737 341
Construction Start
$ 867 940
Construction Completion
17.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 89 956
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 496 per month (≈ +$ 89 956 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 496
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 997 per month (≈ +$ 71 964 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 5 997
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 49 456
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 221 201. By the time of the second payment (october 10), the property price will be $ 786 797. You exit the deal and assign your ownership rights, yielding a 22.4% profit of $ 49 456
$ 6 119
Deposit
$ 215 081
First Installment
22.4 %
Profit, %
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
$ 749 331
06.2026
Foundation
$ 786 798
+ $ 37 467
12.2026
50%
$ 826 138
+ $ 76 807
02.2027
Facade
$ 850 922
+ $ 101 591
11.2027
Completed
$ 867 940
+ $ 118 609
Total return:
+ $ 1 18 609
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 737 341, split into 4 payments through Q4 2027. The deposit is $ 6 119. The first installment is $ 215 081 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 120
1
04.2026
$ 215 080
2
10.2026
$ 172 050
3
04.2027
$ 172 050
4
11.2027
$ 172 050
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The Rhea by Sansiri complex is located just 850 meters from Surin beach, between Surin and Bang Tao districts, with quick access to city center, Phuket International Airport and key highways. Within walking distance are shops, cafes and service infrastructure, and the surroundings include the main entertainment and tourist points.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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