3 beds
1 floors
297 sqm
Villa Sylvia with an area of 297 m² on a plot of 400 m² is located in a prestigious area and includes a one-story layout with an increased level of privacy: 3 bedrooms and 4 bathrooms. Each bedroom has its own access to the bathroom and is located in different parts of the house, providing personal space for each resident. The view from the windows is oriented towards the pool and the interior of the villa, forming a controlled private environment. The proximity to schools makes the property a practical solution for those planning to buy a property for long-term residence or considering a purchase with a view to stable rentals.
The architecture is made in the concept of classical European aesthetics, integrated into the natural environment: arched elements, natural textures and high-quality materials form the sustainable value of the object in the premium segment. The villa includes its own swimming pool and parking space, as well as access to the complex's infrastructure with basic services, which makes the purchase more convenient from an operational point of view. The location, approximately 25 minutes from Tala Beach, complements the accommodation format, maintaining a balance between privacy and access to the coast.
Financial terms include installments with a down payment of 25% and an Early Bird share at an early stage, allowing the buyer to flexibly allocate investments and fix a more favorable price. This combination of characteristics makes the property a balanced solution for both own residence and long-term ownership with preservation and potential growth in property values.
Villa purchase savings
$ 934 172
price from developer
6.6% • $ 61 749
Tinora discount
$ 872 423
amount due
$ 9 257
deposit
$ 208 850
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
+ $ 147 249
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 081 421 (see the price growth chart), which will provide you with a 23.96% profit amounting to about $ 147 249
$ 872 423
Construction Start
$ 1 081 421
Construction Completion
23.96 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 94 222
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 852 per month (≈ +$ 94 222 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 852
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 281 per month (≈ +$ 75 377 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 281
Monthly income
11.6 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
$ 934 172
09.2026
Foundation
$ 980 881
+ $ 46 709
12.2027
3rd floor
$ 1 029 925
+ $ 95 753
09.2029
Completed
$ 1 081 421
+ $ 147 249
Total return:
+ $ 1 47 249
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 257
The total price is $ 872 423, split into 5 payments through Q3 2029. The deposit is $ 9 257. The first installment is $ 208 850 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 260
1
06.2026
$ 208 850
2
03.2027
$ 163 580
3
01.2028
$ 163 580
4
11.2028
$ 163 580
5
08.2029
$ 163 580
* 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 Koh Kaew, approximately 25 minutes' drive to Tala Beach, providing access to the Phuket sea coast without congested tourist areas and creating a calmer and more comfortable pace of life.
Educational facilities are located nearby: 900 meters to British International School Phuket and 3.6 km to Finnway International School, making the area comfortable for families with children.
For everyday life and leisure, Supicha Community — 2.7 km, Phuket Boat Lagoon Marina — 15 minutes drive, Premium Outlet Phuket — 6.8 km are nearby, and for golf lovers, Red Mountain Golf Club is just 6.9 km away.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora