4 beds
0 floors
442.3 sqm
Villa purchase savings
$ 1 664 935
price from developer
$ 6 418
deposit
$ 576 309
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
+ $ 170 656
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 835 591 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 170 656
$ 1 664 935
Construction Start
$ 1 835 591
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 166 494
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 874 per month (≈ +$ 166 494 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 13 874
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 100 per month (≈ +$ 133 195 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 100
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
$ 1 664 935
06.2025
50%
$ 1 748 182
+ $ 83 247
03.2026
Completed
$ 1 835 591
+ $ 170 656
Total return:
+ $ 1 70 656
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 418
The total price is $ 1 664 935, split into 4 payments through Q1 2026. The deposit is $ 6 418. The first installment is $ 576 309 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
02.2026
$ 576 310
2
03.2026
$ 360 740
3
03.2026
$ 360 740
4
03.2026
$ 360 740
* 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
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