2 beds
2 floors
120 sqm
The 2 bedroom, 2 bathroom villa of 120 sqm is spread over 2 floors and features a balcony on the second floor, which not only increases the functionality of the space but also provides an additional source of natural light. Each bedroom has its own bathroom, which ensures comfort and privacy. Distance to the sea — only 4 minutes walk, which makes the property attractive to tenants and maintains high potential for value growth in the secondary market. The villa also has its own swimming pool, which enhances its investment attractiveness.
The villa is fully equipped with furniture and appliances, allowing you to start renting out or use it for living without additional investment. High-quality finishing materials and developer guarantees minimize operational risks and reduce future costs for the owner. Installment plans with a 30% down payment are also available, allowing financial flexibility for the acquisition.
The developed infrastructure of the complex — swimming pool, coworking space, gardens and areas for pets — creates attractive conditions for both long-term and short-term rentals. The inclusion of high-quality materials, furniture and equipment in the price, as well as a well-thought-out layout, increase the liquidity of the property and reduce the exposure period on the market, providing high profitability for the investor.
Villa purchase savings
$ 744 252
price from developer
1.6% • $ 11 908
Tinora discount
$ 732 344
amount due
$ 6 078
deposit
$ 213 624
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
+ $ 117 805
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 862 057 (see the price growth chart), which will provide you with a 17.71% profit amounting to about $ 117 805
$ 732 344
Construction Start
$ 862 057
Construction Completion
17.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 73 308
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 109 per month (≈ +$ 73 308 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 6 109
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 887 per month (≈ +$ 58 646 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 887
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
$ 744 252
06.2026
Foundation
$ 781 465
+ $ 37 213
12.2026
50%
$ 820 538
+ $ 76 286
02.2027
Facade
$ 845 154
+ $ 100 902
11.2027
Completed
$ 862 057
+ $ 117 805
Total return:
+ $ 1 17 805
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 078
The total price is $ 732 344, split into 4 payments through Q4 2027. The deposit is $ 6 078. The first installment is $ 213 624 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 080
1
09.2026
$ 213 620
2
01.2027
$ 170 880
3
06.2027
$ 170 880
4
11.2027
$ 170 880
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Rhea by Sansiri complex is located just 850 meters from Surin beach, between Surin and Bang Tao districts, with quick access to city center, Phuket International Airport and key highways. Within walking distance are shops, cafes and service infrastructure, and the surroundings include the main entertainment and tourist points.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora