4 beds
3 floors
650.5 sqm
The villa has an area of 650.48 m² with three floors and a well-thought-out layout, includes 4 bedrooms and 5 bathrooms, with each bedroom equipped with its own bathroom. This format meets the requirements of the premium segment and is in demand for both personal accommodation and rentals. Panoramic sea views and location just 3 minutes from the coast enhance the liquidity of the property and allow you to count on a higher rental rate and rising cost.
The property has its own swimming pool, garage and roof garden, which creates a private infrastructure and increases investment value due to the rarity of such solutions. The use of quality construction and finishing materials reduces future operating costs and supports long-term preservation of the asset's value.
Installment plans with a down payment of 28% are available, as well as options for owning a leasehold or freehold, which expands the entry options for the investor. There is a choice of furniture package, thanks to which the investor can independently manage the budget and shape the interior for the target audience, influencing the profitability and speed of implementation of the object.
Villa purchase savings
$ 1 221 848
price from developer
$ 24 437
deposit
$ 317 680
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
+ $ 192 594
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 414 442 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 192 594
$ 1 221 848
Construction Start
$ 1 414 442
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 513
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 709 per month (≈ +$ 140 513 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 709
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 368 per month (≈ +$ 112 410 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 368
Monthly income
10.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 61 092
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 342 117. By the time of the second payment (december 12), the property price will be $ 1 282 940. You exit the deal and assign your ownership rights, yielding a 17.9% profit of $ 61 092
$ 24 437
Deposit
$ 317 680
First Installment
17.9 %
Profit, %
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
$ 1 221 848
07.2027
1st floor
$ 1 282 940
+ $ 61 092
01.2028
Frame
$ 1 347 087
+ $ 125 239
06.2028
Completed
$ 1 414 441
+ $ 192 593
Total return:
+ $ 1 92 594
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 24 437
The total price is $ 1 221 848, split into 5 payments through Q2 2028. The deposit is $ 24 437. The first installment is $ 317 680 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 24 440
1
07.2026
$ 317 680
2
12.2026
$ 219 930
3
06.2027
$ 219 930
4
12.2027
$ 219 930
5
06.2028
$ 219 930
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Isla is located in the Kata area on the southwest coast of Phuket, about 3 minutes drive to the sea. The area includes Kata Noi and Kata Yai Coves and is known as a popular destination for beach holidays, as well as surfing and snorkeling.
Near the complex there is a Big Buddha attraction. The area has a developed infrastructure: restaurants, shops, spas and other facilities necessary for a comfortable stay.
Source: Exclusive 3D Aerial Photography of the «Kata» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
