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
$ 1 015 968
price from developer
$ 6 136
deposit
$ 298 655
down payment
5 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
+ $ 274 820
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 290 788 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 274 820
$ 1 015 968
Construction Start
$ 1 290 788
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 101 597
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 466 per month (≈ +$ 101 597 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 466
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 773 per month (≈ +$ 81 277 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 773
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
$ 1 015 968
09.2025
Foundation
$ 1 066 766
+ $ 50 798
12.2026
50%
$ 1 173 443
+ $ 157 475
05.2028
Completed
$ 1 290 787
+ $ 274 819
Total return:
+ $ 2 74 820
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 136
The total price is $ 1 015 968, split into 5 payments through Q2 2028. The deposit is $ 6 136. The first installment is $ 298 655 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
05.2026
$ 298 650
2
11.2026
$ 177 790
3
05.2027
$ 177 790
4
11.2027
$ 177 790
5
05.2028
$ 177 790
* 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.
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
