4 beds
1 floors
466 sqm
The villas in the Kirara complex are designed with an emphasis on the comfort of long-term living and investment attractiveness. Layout of 466 sq.m. on an area of 704.71 sq.m. combines a spacious living room with access to a private terrace with a large swimming pool, four bedrooms with private bathrooms. The special feature of this villa is a 20 sq.m. ruftop. with a sitting area, a separate office and a room for staff with a separate entrance. This makes the format in demand among families and long-term tenants.
Panoramic glazing covering the entire wall provides views of the tropical greenery and fills the space with light. This solution is typical for the premium segment and ensures high liquidity of the property in the resale market.
Quality finishes and engineering systems designed for tropical climates reduce operating costs and extend the life of the villa. Built-in furniture is already included in the price — this reduces the cost of initial arrangement and makes the property more convenient for further rental or accommodation. Separately, you can purchase a package of additional furniture. Flexible financial terms include interest-free installments, and the premium villa format guarantees high rental demand.
Villa purchase savings
$ 2 015 397
price from developer
$ 15 585
deposit
$ 488 265
down payment
6 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
+ $ 166 134
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 181 531 (see the price growth chart), which will provide you with a 8.24% profit amounting to about $ 166 134
$ 2 015 397
Construction Start
$ 2 181 531
Construction Completion
8.24 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 201 540
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 795 per month (≈ +$ 201 540 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 795
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 436 per month (≈ +$ 161 232 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 436
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 2 015 397
06.2026
Foundation
$ 2 055 705
+ $ 40 308
12.2026
Frame
$ 2 096 819
+ $ 81 422
03.2027
Interior works
$ 2 138 755
+ $ 123 358
09.2027
Completed
$ 2 181 530
+ $ 166 133
Total return:
+ $ 1 66 134
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 15 585
The total price is $ 2 015 397, split into 6 payments through Q3 2027. The deposit is $ 15 585. The first installment is $ 488 265 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 580
1
05.2026
$ 488 260
2
08.2026
$ 302 310
3
11.2026
$ 302 310
4
02.2027
$ 302 310
5
05.2027
$ 302 310
6
09.2027
$ 302 310
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bang Tao Beach, one of the most picturesque in Phuket, is located just 10 minutes' drive from the complex. The prestigious Laguna Phuket Golf Club and Boat Avenue Shopping Center with restaurants and boutiques are —10–12 minutes away. Blue Tree Leisure Centre with Water Park is 8 minutes away. HeadStart International School is located just 3 minutes from the complex, providing convenience for families with children. Phuket International Airport — 20 minutes away.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
