3 beds
2 floors
261 sqm
Description
Turnkey finishing. The villas are rented with fully finished bathrooms, furnished kitchens, sliding windows, doors, floors and a plastered white ceiling. Lighting, electrical and plumbing systems will be installed. Air conditioning and fans are provided in each bedroom, as well as fans in each common room. The villas are equipped with high-quality finishing materials and functional fittings that perfectly combine style and practicality. You will be able to adapt the design of your home to personal preferences, getting both visual pleasure and convenience in everyday life. The villas will be furnished, however, during the construction phase, the design team will work closely with you to customize the space according to your wishes and budget. The villas are presented with a total area of 116 sq.m. up to 262 sq.m.
Villa purchase savings
$ 628 683
price from developer
$ 6 418
deposit
$ 150 752
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
+ $ 64 440
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 693 123 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 64 440
$ 628 683
Construction Start
$ 693 123
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 76 699
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 392 per month (≈ +$ 76 699 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 6 392
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 113 per month (≈ +$ 61 359 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 5 113
Monthly income
10.2 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 418
The total price is $ 628 683, split into 5 payments through Q2 2026. The deposit is $ 6 418. The first installment is $ 150 752 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
10.2025
$ 150 750
2
12.2025
$ 117 880
3
01.2026
$ 117 880
4
03.2026
$ 117 880
5
05.2026
$ 117 880
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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