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.
Villa purchase savings
$ 751 366
price from developer
1.6% • $ 12 022
Tinora discount
$ 739 344
amount due
$ 6 136
deposit
$ 215 666
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 118 931
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 870 297 (see the price growth chart), which will provide you with a 17.71% profit amounting to about $ 118 931
$ 739 344
Construction Start
$ 870 297
Construction Completion
17.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 200
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 517 per month (≈ +$ 90 200 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 517
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 013 per month (≈ +$ 72 160 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 013
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 751 366
06.2026
Foundation
$ 788 934
+ $ 37 568
12.2026
50%
$ 828 381
+ $ 77 015
02.2027
Facade
$ 853 232
+ $ 101 866
11.2027
Completed
$ 870 297
+ $ 118 931
Total return:
+ $ 1 18 931
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 136
The total price is $ 739 344, split into 4 payments through Q4 2027. The deposit is $ 6 136. The first installment is $ 215 666 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
06.2026
$ 215 670
2
11.2026
$ 172 510
3
05.2027
$ 172 510
4
11.2027
$ 172 510
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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
