3 beds
1 floors
371.5 sqm
Villa purchase savings
$ 1 115 405
price from developer
$ 6 231
deposit
$ 384 160
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
+ $ 114 329
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 229 734 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 114 329
$ 1 115 405
Construction Start
$ 1 229 734
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 136 079
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 340 per month (≈ +$ 136 079 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 11 340
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 072 per month (≈ +$ 108 864 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 9 072
Monthly income
10.2 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
$ 1 115 405
03.2025
Foundation
$ 1 171 175
+ $ 55 770
03.2026
Completed
$ 1 229 734
+ $ 114 329
Total return:
+ $ 1 14 329
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 231
The total price is $ 1 115 405, split into 4 payments through Q1 2026. The deposit is $ 6 231. The first installment is $ 384 160 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
02.2026
$ 384 160
2
03.2026
$ 241 670
3
03.2026
$ 241 670
4
03.2026
$ 241 670
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nai Harn Beach can be reached in 15-20 minutes, which is ideal for lovers of a relaxing holiday by the sea. Phuket International School (ISP) is just 10-15 minutes away, making the area suitable for families with children. The large shopping center Central Festival — is just 10-15 minutes by car, and Phuket International Airport is about 50-60 minutes away, which is convenient for frequent trips.
Source: Exclusive 3D Aerial Photography of the «Chalong» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
