2 beds
1 floors
235.2 sqm
Villa with an area of 235.10 sq. m — a large one-story building, divided into two separate buildings: the main and the guest. This solution increases the flexibility of operation: you can live separately from guests or rent out part of the property, thereby increasing the revenue potential. The layout with 2 bedrooms, each with its own bathroom, and 2 open baths enhances privacy and makes the format more popular in short-term rentals.
The location on a hill reduces the risk of flooding and landslides, which is important for the safety of real estate and the predictability of investments. At the same time, the sea is only a 3-minute drive away, and the orientation to your own garden provides a private view without dense buildings. A large yard and an abundance of greenery increase attractiveness for families and companies, which directly affects the stability of demand.
The villa is transferred with furniture and appliances, which reduces additional purchasing costs. Having its own swimming pool and cinema adds competitive advantages to the property and allows it to operate in a higher rental price segment. The architecture with a flat roof and a niche for a palm tree creates visual recognition of the project. Flexible installments with a down payment of 35% make it easier to enter the transaction, and the leasehold format provides a clear ownership structure.
Villa purchase savings
$ 459 770
price from developer
$ 4 629
deposit
$ 156 291
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
+ $ 97 816
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 557 586 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 97 816
$ 459 770
Construction Start
$ 557 586
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 092
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 674 per month (≈ +$ 56 092 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 674
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 739 per month (≈ +$ 44 874 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 739
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
$ 459 770
05.2026
Frame
$ 505 747
+ $ 45 977
07.2026
Interior works
$ 531 034
+ $ 71 264
09.2026
Completed
$ 557 586
+ $ 97 816
Total return:
+ $ 97 816
* 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 $ 459 770, split into 2 payments through Q3 2026. The deposit is $ 4 629. The first installment is $ 156 291 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 4 630
1
06.2026
$ 156 290
2
09.2026
$ 298 850
* 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
