3 beds
2 floors
310 sqm
Early Booking Discount - Early Bird
The promotion is valid for buyers who decorate apartments at an early stage of sales. Each layout has its own separate discount, which is fixed at an early booking and is valid upon purchase, increasing the profitability of the investment.
Claim it now!
Until 31 March
Villa Aurelia with an area of 310 sq. meters on 2 floors includes 3 bedrooms and 3 bathrooms, which provides a functional distribution of space for families or premium tenants. Panoramic windows and balconies offer views of its own interior, including the garden area, which increases the value of the property in the luxury real estate segment and contributes to increased liquidity during subsequent sale or rental.
A private swimming pool and two parking spaces create an additional advantage for residents, providing convenience and privacy. The possibility of installment plans with a down payment of 25% and Early Bird discounts make the villa accessible to investors with different financial strategies, lowering the entry threshold without losing the premium segment.
Buyers get full access to the complex's infrastructure, including sports and entertainment areas, which increases the attractiveness for long-term rentals. The location, just 3.5 km from the sea, enhances the investment value, ensuring stable growth in property values and high profitability when renting out.
Villa purchase savings
$ 1 060 612
price from developer
5.2% • $ 55 682
Tinora discount
$ 1 004 930
amount due
$ 9 265
deposit
$ 241 968
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
+ $ 293 027
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 353 639 (see the price growth chart), which will provide you with a 34.7% profit amounting to about $ 293 027
$ 1 004 930
Construction Start
$ 1 353 639
Construction Completion
34.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 108 532
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 044 per month (≈ +$ 108 532 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 9 044
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 235 per month (≈ +$ 86 826 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 235
Monthly income
11.6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 108 712
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 251 232. By the time of the second payment (february 02), the property price will be $ 1 113 642. You exit the deal and assign your ownership rights, yielding a 43.3% profit of $ 108 712
$ 9 265
Deposit
$ 241 968
First Installment
43.3 %
Profit, %
Price growth by completition in USD
Construction stages: 5
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
$ 1 060 612
09.2026
Foundation
$ 1 113 643
+ $ 53 031
12.2027
3rd floor
$ 1 169 325
+ $ 108 713
03.2028
Frame
$ 1 227 791
+ $ 167 179
01.2029
Interior works
$ 1 289 181
+ $ 228 569
09.2029
Completed
$ 1 353 640
+ $ 293 028
Total return:
+ $ 2 93 027
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 265
The total price is $ 1 004 930, split into 5 payments through Q3 2029. The deposit is $ 9 265. The first installment is $ 241 968 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 260
1
04.2026
$ 241 970
2
02.2027
$ 188 420
3
12.2027
$ 188 420
4
10.2028
$ 188 420
5
08.2029
$ 188 420
* 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 Koh Kaew area, just 3.5 km from the sea, providing convenient access to the beaches and marine activities of Phuket.
Educational facilities are located nearby: 550 meters to British International School Phuket and 3.2 km to Finnway International School, making the area comfortable for families with children.
For everyday life and leisure, Supicha Community — 1.8 km, Phuket Boat Lagoon Marina (Villa Market) — 3 km, Premium Outlet Phuket — 3.9 km are nearby, and for golf lovers, Red Mountain Golf Club is just 6.5 km away.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726