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 305 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
$ 816 689
price from developer
$ 6 277
deposit
$ 197 895
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
+ $ 67 321
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 884 010 (see the price growth chart), which will provide you with a 8.24% profit amounting to about $ 67 321
$ 816 689
Construction Start
$ 884 010
Construction Completion
8.24 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 88 202
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 350 per month (≈ +$ 88 202 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 350
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 880 per month (≈ +$ 70 562 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 880
Monthly income
11.6 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
$ 816 689
06.2026
Foundation
$ 833 023
+ $ 16 334
12.2026
Frame
$ 849 683
+ $ 32 994
03.2027
Interior works
$ 866 677
+ $ 49 988
09.2027
Completed
$ 884 011
+ $ 67 322
Total return:
+ $ 67 321
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 6 277
The total price is $ 816 689, split into 6 payments through Q3 2027. The deposit is $ 6 277. The first installment is $ 197 895 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
05.2026
$ 197 890
2
08.2026
$ 122 500
3
11.2026
$ 122 500
4
02.2027
$ 122 500
5
05.2027
$ 122 500
6
09.2027
$ 122 500
* 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
