4 beds
2 floors
402 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 402 sq.m. with a land plot of 419 sq.m. up to 515 sq.m.
Villa purchase savings
$ 889 428
price from developer
$ 17 789
deposit
$ 249 040
down payment
3 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
+ $ 91 166
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 980 594 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 91 166
$ 889 428
Construction Start
$ 980 594
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 102 284
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 524 per month (≈ +$ 102 284 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 8 524
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 819 per month (≈ +$ 81 827 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 6 819
Monthly income
10.9 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 889 428
06.2025
Foundation
$ 933 899
+ $ 44 471
09.2026
Completed
$ 980 594
+ $ 91 166
Total return:
+ $ 91 166
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 17 789
The total price is $ 889 428, split into 3 payments through Q3 2026. The deposit is $ 17 789. The first installment is $ 249 040 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 790
1
04.2026
$ 249 040
2
06.2026
$ 311 300
3
09.2026
$ 311 300
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 3.3 km away is Seafood Market, where you can buy fresh seafood. Homepro Village Chalong is 3.8 km away for shopping and household shopping, while beach holidays are available at Naiharn Beach 4.2 km away. Walking enthusiasts will appreciate the proximity of Promthep Cape (6.2 km), and only 4.9 km away is Chalong Pier, ideal for sea excursions.
Source: Exclusive 3D Aerial Photography of the «Rawai» 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