2 beds
2 floors
113 sqm
Villa with an area of 113 sq. m located on a plot of 193 sq. m and is made in a two-story format. The layout includes two bedrooms and three bathrooms, with each bedroom having access to its own bathroom. Both bedrooms are located on the second floor, making the first level space completely dedicated to the living room and common areas. The windows offer views of the courtyard and pool, with a private pool and parking space to complement the functionality of the property.
Natural materials are used in the decoration, maintaining the demand for the property in the modern residential segment. Household appliances are already included in the price, which reduces the amount of additional investment after purchase. At the same time, upholstered furniture is purchased separately, thanks to which the buyer can independently choose an interior solution in accordance with his preferences and requirements for the further use of the property.
Two installment plans are available for purchase with a down payment of 35%: a standard program before completion of construction and a program with payments for three years after completion of construction. This approach allows you to distribute payments over a longer period and reduce the volume of one-time investments. An additional advantage is the guaranteed income program of 8% per annum for the first three years when concluding an agreement with a management company. This villa is suitable for investors who want to receive stable passive rental income and be able to come on vacation for several weeks a year.
Villa purchase savings
$ 435 378
price from developer
$ 5 954
deposit
$ 146 430
down payment
5 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
+ $ 145 427
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 580 805 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 145 427
$ 435 378
Construction Start
$ 580 805
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 116
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 426 per month (≈ +$ 53 116 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 426
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 541 per month (≈ +$ 42 493 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 541
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
$ 435 378
08.2026
Foundation
$ 478 916
+ $ 43 538
04.2027
50%
$ 526 808
+ $ 91 430
08.2027
Facade
$ 553 148
+ $ 117 770
12.2027
Completed
$ 580 805
+ $ 145 427
Total return:
+ $ 1 45 427
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 954
The total price is $ 435 378, split into 5 payments through Q4 2027. The deposit is $ 5 954. The first installment is $ 146 430 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
08.2026
$ 146 430
2
12.2026
$ 70 750
3
04.2027
$ 70 750
4
08.2027
$ 70 750
5
12.2027
$ 70 750
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Rise is located in a convenient location in Phuket: Bang Tao Beach — 16 minutes drive, Layan Beach — 15 minutes drive, Phuket International Airport — 25 minutes drive. The popular Boat Avenue area is a 12-minute drive away, while the Blue Tree Family and Entertainment Complex — is just a 9-minute drive away.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
