4 beds
2 floors
548 sqm
Modern architectural design from Studio N — combination of style and functionality. Privacy and silence — only 8 villas in the complex, secluded atmosphere among the green hills of Kamala. Panoramic windows and high ceilings — maximum natural light and air. Private pool with lounge area and terrace for relaxation. Fully furnished interiors with the possibility of individual decoration. System “smart home” — light, climate and security management. Competent layouts with thoughtful zoning and storage areas.
Villa purchase savings
$ 1 062 760
price from developer
$ 6 418
deposit
$ 312 410
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
+ $ 287 477
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 350 237 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 287 477
$ 1 062 760
Construction Start
$ 1 350 237
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 106 276
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 856 per month (≈ +$ 106 276 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 856
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 085 per month (≈ +$ 85 021 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 085
Monthly income
12.5 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
$ 1 062 760
09.2025
Foundation
$ 1 115 898
+ $ 53 138
12.2026
50%
$ 1 227 488
+ $ 164 728
05.2028
Completed
$ 1 350 237
+ $ 287 477
Total return:
+ $ 2 87 477
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 6 418
The total price is $ 1 062 760, split into 6 payments through Q2 2028. The deposit is $ 6 418. The first installment is $ 312 410 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 312 410
2
09.2026
$ 148 790
3
01.2027
$ 148 790
4
07.2027
$ 148 790
5
12.2027
$ 148 790
6
05.2028
$ 148 790
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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