2 beds
2 floors
120 sqm
Functional layout with two bedrooms on different floors provides privacy and flexibility — a solution sought after by tenants and owners who value comfort and zoning. The spacious living room is combined with the kitchen and dining area, creating a modern living space with direct access to the private swimming pool. A balcony and private parking increase the liquidity of the property and make it attractive for long-term living.
The area has a developed infrastructure —there are international schools, shopping centers, cafes, fitness clubs and beaches in southern Phuket nearby, which guarantees stable demand for rent all year round (up to 90% occupancy). The management company takes over full rental and maintenance services, making the facility a completely passive source of income. The property is sold under the Leasehold system, but Freehold design is available for an additional fee.
The furniture package is already included in the price, which means it reduces the financial burden and time spent preparing the villa for use. Interest-free installment plan is available, which reduces the initial financial burden and allows you to fix the price at the start. The projected increase in value for delivery is about 30%, which makes the purchase a profitable investment with the potential for both rental income and asset capitalization.
Villa purchase savings
$ 643 480
price from developer
30% • $ 193 044
Tinora discount
$ 450 436
amount due
$ 6 128
deposit
$ 129 002
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
+ $ 101 429
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 744 909 (see the price growth chart), which will provide you with a 65.38% profit amounting to about $ 101 429
$ 450 436
Construction Start
$ 744 909
Construction Completion
65.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 953
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 579 per month (≈ +$ 54 953 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 579
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 664 per month (≈ +$ 43 963 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 664
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 643 480
09.2026
Foundation
$ 675 654
+ $ 32 174
01.2027
Frame
$ 709 437
+ $ 65 957
06.2027
Completed
$ 744 909
+ $ 101 429
Total return:
+ $ 1 01 429
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 128
The total price is $ 450 436, split into 4 payments through Q2 2027. The deposit is $ 6 128. The first installment is $ 129 002 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 130
1
05.2026
$ 129 000
2
09.2026
$ 105 100
3
01.2027
$ 105 100
4
06.2027
$ 105 100
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
VIP Space Odyssey is located in the picturesque southern part of Phuket — Rawai area, famous for its natural attractions and secluded atmosphere. In just a few minutes you can reach the beaches of Rawai, Nai Harn and Yanui — one of the most beautiful and popular on the island. Nearby are the famous views of Promthep Cape and Windmill Viewpoint, where the best sunsets of Phuket open.
Ten minutes away — Nai Harn Lake, a green lake for walking and sports, and Rawai Pier — starting point to the Coral and Bon islands for sea excursions. The area is surrounded by cafes on the coast, beach clubs and massage parlors, while maintaining an atmosphere of calm and tropical privacy.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
