3 beds
floors
265.7 sqm
VILLA PURCHASE SAVINGS
$ 508 523
price from developer
$ 6 437
deposit
$ 120 694
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
+ $ 80 156
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 588 679 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 80 156
$ 508 523
Construction Start
$ 588 679
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 920
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 577 per month (≈ +$ 54 920 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 577
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 661 per month (≈ +$ 43 936 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 661
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 508 523, split into 5 payments through Q4 2026. The deposit is $ 6 437. The first installment is $ 120 694 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 120 690
2
02.2026
$ 95 350
3
05.2026
$ 95 350
4
07.2026
$ 95 350
5
10.2026
$ 95 350
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 508 523
09.2025
Foundation
$ 533 949
+ $ 25 426
03.2026
50%
$ 560 646
+ $ 52 123
10.2026
Completed
$ 588 678
+ $ 80 155
Итоговый доход:
+ $ 80 156
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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