3 beds
floors
265.7 sqm
Villa purchase savings
$ 507 054
price from developer
$ 6 418
deposit
$ 120 345
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
+ $ 79 925
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 586 979 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 79 925
$ 507 054
Construction Start
$ 586 979
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 762
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 563 per month (≈ +$ 54 762 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 563
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 651 per month (≈ +$ 43 809 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 651
Monthly income
11.6 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 507 054
09.2025
Foundation
$ 532 407
+ $ 25 353
03.2026
50%
$ 559 027
+ $ 51 973
10.2026
Completed
$ 586 978
+ $ 79 924
Total return:
+ $ 79 925
* 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 $ 507 054, split into 4 payments through Q4 2026. The deposit is $ 6 418. The first installment is $ 120 345 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 120 350
2
06.2026
$ 126 760
3
08.2026
$ 126 760
4
10.2026
$ 126 760
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in Khao Tao, Soi 126, just 10–15 minutes drive from the center of Hua Hin. Nearby — beaches, golf clubs, restaurants and shops. The area is characterized by silence, greenery and clean air, making it ideal for relaxation, accommodation or investment. The complex provides free shuttle service to the city center and the beach.
Source: Exclusive 3D Aerial Photography of the «Kathu» 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