4 beds
0 floors
442.3 sqm
Villa purchase savings
$ 1 619 150
price from developer
$ 6 242
deposit
$ 560 461
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
+ $ 165 963
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 785 113 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 165 963
$ 1 619 150
Construction Start
$ 1 785 113
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 161 915
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 493 per month (≈ +$ 161 915 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 13 493
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 794 per month (≈ +$ 129 532 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 794
Monthly income
12.5 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
$ 1 619 150
06.2025
50%
$ 1 700 108
+ $ 80 958
03.2026
Completed
$ 1 785 113
+ $ 165 963
Total return:
+ $ 1 65 963
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 242
The total price is $ 1 619 150, split into 4 payments through Q1 2026. The deposit is $ 6 242. The first installment is $ 560 461 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
02.2026
$ 560 460
2
03.2026
$ 350 820
3
03.2026
$ 350 820
4
03.2026
$ 350 820
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
In just 10 minutes you can get to major shopping centers such as Central Festival and King Power Duty-Free by car. Parents will appreciate the proximity of international schools: BCIS is only 5 minutes away, Oak Meadow — 7 minutes, and KIS and Headstart — no more than 15 minutes away. Lotus and Makro supermarkets, which are only 10 minutes away, are suitable for daily shopping. And the bay and beach are just 10 minutes from your new home, making it an ideal place to live and relax. Nai Harn Beach is about 20 minutes by car and Cape Panwa is about 10 minutes away.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
