4 beds
2 floors
548 sqm
Villa with an area of 548 sq. m on a plot of 420 sq. m with a two-story layout includes 4 bedrooms and 5 bathrooms, with each bedroom having its own bathroom — this layout ensures privacy and comfortable family living thanks to spacious premises, while meeting the expectations of high-segment tenants, which maintains liquidity and makes the purchase reasonable both for living and for receiving rental income.
Just an 8-minute drive to Kamala Beach creates stable demand and affects rental rates. The view from the windows of the garden and pool enhances the perception of the property and allows it to be positioned in a higher segment, and the presence of its own pool and parking space covers the key requirements of tenants, which has a positive effect on the occupancy and stability of rental income for the buyer.
Cabinet furniture is included in the price, and a soft package is purchased separately — this gives the buyer the opportunity to flexibly manage the budget and adapt the interior to the target audience. High-quality materials reduce operating costs, and installments with a down payment of 30% make the purchase more affordable and allow you to effectively distribute investment capital.
Villa purchase savings
$ 1 011 854
price from developer
$ 6 111
deposit
$ 297 445
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
+ $ 104 990
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 116 844 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 104 990
$ 1 011 854
Construction Start
$ 1 116 844
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 101 185
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 432 per month (≈ +$ 101 185 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 432
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 746 per month (≈ +$ 80 948 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 746
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
$ 1 011 854
08.2026
50%
$ 1 032 091
+ $ 20 237
10.2026
Frame
$ 1 063 054
+ $ 51 200
12.2026
Facade
$ 1 094 946
+ $ 83 092
01.2027
Completed
$ 1 116 845
+ $ 104 991
Total return:
+ $ 1 04 990
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 111
The total price is $ 1 011 854, split into 4 payments through Q1 2027. The deposit is $ 6 111. The first installment is $ 297 445 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 110
1
07.2026
$ 297 450
2
09.2026
$ 236 100
3
11.2026
$ 236 100
4
01.2027
$ 236 100
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Wallaya Hill is located in a convenient and promising area of Phuket with quick access to key infrastructure. Just 10 minutes away are Blue Tree Phuket and Kajonkiet Cherngtalay International School — a great solution for families. Robinson Lifestyle Thalang Mall can be reached in 20 minutes and Phuket International Airport is about 35 minutes away. Kamala Beach — about 8 minutes drive.
The area is characterized by a developed tourist and entertainment environment, with many international restaurants, stylish nightclubs and luxury hotels. Just 2 km away is the picturesque Kamala Beach with clear sea and tranquil atmosphere — an ideal place to live and invest.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
