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
$ 1 065 839
price from developer
$ 6 437
deposit
$ 313 315
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
+ $ 288 309
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 354 148 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 288 309
$ 1 065 839
Construction Start
$ 1 354 148
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 106 584
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 882 per month (≈ +$ 106 584 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 882
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 106 per month (≈ +$ 85 267 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 106
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 6 437
The total price is $ 1 065 839, split into 6 payments through Q2 2028. The deposit is $ 6 437. The first installment is $ 313 315 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 313 310
2
05.2026
$ 149 220
3
11.2026
$ 149 220
4
05.2027
$ 149 220
5
11.2027
$ 149 220
6
04.2028
$ 149 220
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 1 065 839
09.2025
Foundation
$ 1 119 131
+ $ 53 292
12.2026
50%
$ 1 231 044
+ $ 165 205
05.2028
Completed
$ 1 354 148
+ $ 288 309
Итоговый доход:
+ $ 2 88 309
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
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