2 beds
1 floors
166.1 sqm
Villa with an area of 166.10 sq. m in a one-story design with a thoughtful layout: 2 bedrooms, each with its own bathroom, as well as 2 open baths. Such zoning increases the liquidity of the property for family living and rental, as it ensures privacy for each resident. An additional advantage is its own cinema spotlight — a rare format that increases the attractiveness of the property in the premium segment and allows it to stand out in the rental market.
The location combines several capitalization factors: only 3 minutes drive to the sea and the location of the complex on a hill. This not only provides views of the mountains from the windows, but also reduces the risks of flooding and landslides — an important factor for long-term investment. Surroundings with plenty of greenery and a spacious private courtyard reinforce the value of the property to the family audience, which directly affects the stability of demand.
The villa is fully equipped with furniture and appliances, which reduces additional investments and allows you to quickly reach rental income when obtaining a license. The use of a multi-slope roof made of artificial reed creates the visual uniqueness of the object and increases its market recognition. Flexible installments with a down payment of 35% are available, adaptable to the buyer, and the leasehold format, combined with the potential for value growth, enhances the investment attractiveness of the asset.
Villa purchase savings
$ 394 970
price from developer
$ 4 629
deposit
$ 133 611
down payment
2 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
+ $ 84 030
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 479 000 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 84 030
$ 394 970
Construction Start
$ 479 000
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 48 186
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 016 per month (≈ +$ 48 186 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 016
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 212 per month (≈ +$ 38 549 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 212
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
$ 394 970
05.2026
Frame
$ 434 467
+ $ 39 497
07.2026
Interior works
$ 456 190
+ $ 61 220
09.2026
Completed
$ 479 000
+ $ 84 030
Total return:
+ $ 84 030
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 4 629
The total price is $ 394 970, split into 2 payments through Q3 2026. The deposit is $ 4 629. The first installment is $ 133 611 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 4 630
1
06.2026
$ 133 610
2
09.2026
$ 256 730
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the prestigious Nai Harn area, known for its calm atmosphere and proximity to the best beaches in southern Phuket. Just 3 minutes away is Nai Harn Beach, one of the most picturesque on the island, and Rawai Beach can be reached in 7 minutes. Popular shopping centers — Tops Rawai and Makro Rawai (about 7 minutes) are also located within a short trip, making everyday life as comfortable as possible.
The complex's location provides convenient access to key attractions in the region: Kata Beach is just a 14-minute drive away, Chalong Pier — is also 14 minutes away, and the famous Big Buddha statue — is about 24 minutes away. At the same time, the area itself is distinguished by its privacy — there are no busy highways, dense buildings or intense tourist flows, which creates ideal conditions for a relaxing holiday and stay.
Source: Exclusive 3D Aerial Photography of the «Nai Harn» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
