3 beds
2 floors
310 sqm
Two-storey villa with an area of 366.69 m² on a plot of 310 m² in Casa de Monte, Koh Kaew, is suitable for a family who plans to live in Phuket permanently or spend several months a year on the island. All 3 bedrooms are located on the second floor, each has its own bathroom, and two bathrooms have baths. From these bedrooms there are also exits to balconies. The first level is reserved for the common part of the house with a spacious kitchen-living room and access to a private swimming pool and terrace. This distribution of floors allows you to separate bedrooms from the space for shared relaxation. The villa is transferred with cabinet furniture, the rest of the furniture package can be purchased from the developer separately. In the personal parking lot for 2 cars there is charging for an electric car. On the territory of the complex there is a club for residents with fitness, sauna, coworking, play and children's rooms, nearby there is a playground for children and green areas. For a buyer focused on Phuket property income, the villa can be considered for long-term rental to families and expats. You can purchase a villa in Koh Kaew with installments for the entire construction period.
Villa purchase savings
$ 1 043 971
price from developer
5.2% • $ 54 714
Tinora discount
$ 989 257
amount due
$ 9 120
deposit
$ 238 196
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
+ $ 164 556
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 208 527 (see the price growth chart), which will provide you with a 22.17% profit amounting to about $ 164 556
$ 989 257
Construction Start
$ 1 208 527
Construction Completion
22.17 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 98 926
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 244 per month (≈ +$ 98 926 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 244
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 595 per month (≈ +$ 79 141 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 595
Monthly income
12.5 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
$ 1 043 971
09.2026
Foundation
$ 1 096 170
+ $ 52 199
12.2027
3rd floor
$ 1 150 978
+ $ 107 007
09.2029
Completed
$ 1 208 527
+ $ 164 556
Total return:
+ $ 1 64 556
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 120
The total price is $ 989 257, split into 5 payments through Q3 2029. The deposit is $ 9 120. The first installment is $ 238 196 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 120
1
10.2026
$ 238 200
2
06.2027
$ 185 490
3
03.2028
$ 185 490
4
12.2028
$ 185 490
5
09.2029
$ 185 490
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Koh Kaew — quiet residential area in central Phuket, focused primarily on the permanent residence of families, expats and professionals. Unlike the resort areas of the west coast, here the daily rhythm is built around residential areas, international education, supermarkets, medical institutions and services that are convenient to use all year round. British International School Phuket is about 2 minutes' drive, one of the island's leading international schools and an important reference point for families with children. Finnway International School** is 7 minutes away and expands the choice of international education close to home. Phuket Boat Lagoon is about 10 minutes away, a yacht marina with Villa Market, restaurants and services for everyday shopping and relaxation. Bangkok Hospital Phuket is 16 minutes away and provides access to major private medicine. Up to Bang Tao Beach***about 31 minutes, the beach is suitable for weekends and holidays by the sea, and Phuket International Airport is 40–45 minutes away. This environment is convenient for living on the island all year round.
Source: Exclusive 3D Aerial Photography of the «Koh Keaw» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
