3 beds
floors
265.7 sqm
Villa purchase savings
$ 493 111
price from developer
$ 6 242
deposit
$ 117 036
down payment
3 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
+ $ 77 726
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 570 837 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 77 726
$ 493 111
Construction Start
$ 570 837
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 256
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 438 per month (≈ +$ 53 256 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 438
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 550 per month (≈ +$ 42 605 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 550
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
$ 493 111
09.2025
Foundation
$ 517 767
+ $ 24 656
03.2026
50%
$ 543 655
+ $ 50 544
10.2026
Completed
$ 570 838
+ $ 77 727
Total return:
+ $ 77 726
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 242
The total price is $ 493 111, split into 3 payments through Q4 2026. The deposit is $ 6 242. The first installment is $ 117 036 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
05.2026
$ 117 040
2
07.2026
$ 184 920
3
10.2026
$ 184 920
* 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
