2 beds
2 floors
120 sqm
Functional layout with two bedrooms on different floors provides privacy and flexibility — a solution sought after by tenants and owners who value comfort and zoning. The spacious living room is combined with the kitchen and dining area, creating a modern living space with direct access to the private swimming pool. A balcony and private parking increase the liquidity of the property and make it attractive for long-term living.
The area has a developed infrastructure —there are international schools, shopping centers, cafes, fitness clubs and beaches in southern Phuket nearby, which guarantees stable demand for rent all year round (up to 90% occupancy). The management company takes over full rental and maintenance services, making the facility a completely passive source of income. The property is sold under the Leasehold system, but Freehold design is available for an additional fee.
The furniture package is already included in the price, which means it reduces the financial burden and time spent preparing the villa for use. Interest-free installment plan is available, which reduces the initial financial burden and allows you to fix the price at the start. The projected increase in value for delivery is about 30%, which makes the purchase a profitable investment with the potential for both rental income and asset capitalization.
Villa purchase savings
$ 625 615
price from developer
30% • $ 187 685
Tinora discount
$ 437 930
amount due
$ 5 958
deposit
$ 125 421
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
+ $ 98 612
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 724 227 (see the price growth chart), which will provide you with a 65.37% profit amounting to about $ 98 612
$ 437 930
Construction Start
$ 724 227
Construction Completion
65.37 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 427
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 452 per month (≈ +$ 53 427 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 452
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 562 per month (≈ +$ 42 742 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 562
Monthly income
10.2 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
$ 625 615
09.2026
Foundation
$ 656 896
+ $ 31 281
01.2027
Frame
$ 689 741
+ $ 64 126
06.2027
Completed
$ 724 228
+ $ 98 613
Total return:
+ $ 98 612
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 958
The total price is $ 437 930, split into 4 payments through Q2 2027. The deposit is $ 5 958. The first installment is $ 125 421 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 960
1
08.2026
$ 125 420
2
11.2026
$ 102 180
3
02.2027
$ 102 180
4
06.2027
$ 102 180
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
VIP Space Odyssey is located in the picturesque southern part of Phuket — Rawai area, famous for its natural attractions and secluded atmosphere. In just a few minutes you can reach the beaches of Rawai, Nai Harn and Yanui — one of the most beautiful and popular on the island. Nearby are the famous views of Promthep Cape and Windmill Viewpoint, where the best sunsets of Phuket open.
Ten minutes away — Nai Harn Lake, a green lake for walking and sports, and Rawai Pier — starting point to the Coral and Bon islands for sea excursions. The area is surrounded by cafes on the coast, beach clubs and massage parlors, while maintaining an atmosphere of calm and tropical privacy.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
