3 beds
2 floors
328 sqm
The villas in the Kirara complex are designed with an emphasis on the comfort of long-term living and investment attractiveness. Layout of 328 sq.m. on an area of 270 sq.m. combines a spacious living room with access to a private terrace with a large swimming pool, bedrooms with private bathrooms and balconies, which makes the format popular with 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
$ 864 025
price from developer
$ 5 955
deposit
$ 210 051
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
+ $ 71 223
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 935 248 (see the price growth chart), which will provide you with a 8.24% profit amounting to about $ 71 223
$ 864 025
Construction Start
$ 935 248
Construction Completion
8.24 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 86 402
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 200 per month (≈ +$ 86 402 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 200
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 760 per month (≈ +$ 69 122 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 760
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
$ 864 025
06.2026
Foundation
$ 881 306
+ $ 17 281
12.2026
Frame
$ 898 932
+ $ 34 907
03.2027
Interior works
$ 916 911
+ $ 52 886
09.2027
Completed
$ 935 249
+ $ 71 224
Total return:
+ $ 71 223
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 5 955
The total price is $ 864 025, split into 6 payments through Q3 2027. The deposit is $ 5 955. The first installment is $ 210 051 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
09.2026
$ 210 050
2
12.2026
$ 129 600
3
02.2027
$ 129 600
4
04.2027
$ 129 600
5
06.2027
$ 129 600
6
09.2027
$ 129 600
* 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 20 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 — about 35 minutes' meal.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
