3 beds
2 floors
310 sqm
Villa Aurelia is located on a plot of 396.69 m² and has a total area of 310 m², distributed over two floors. The space is designed for a comfortable stay: 3 bedrooms and 4 bathrooms, with all bedrooms on the second level and each with its own bathroom, which ensures a high level of privacy. The property is located in a prestigious area next to schools, so the purchase of this villa is especially suitable for families focused on long-term living and a stable environment.
The architecture is designed in a classic European style with an emphasis on the natural environment: soft lines, natural materials and a calm color palette create a feeling of comfort and harmony. Windows and balconies offer views of the site's own garden and private grounds, enhancing the feeling of privacy. The villa includes its own swimming pool, two parking spaces and access to the complex's infrastructure with basic maintenance services, making the purchase more convenient from an operational point of view. The location, approximately 25 minutes from Tala Beach, is perceived as an additional factor that allows you to combine privacy with access to the sea.
Convenient purchasing conditions are provided: installments with a down payment of 25% or more allow you to flexibly distribute the budget and make the purchase more affordable. Additionally, there are Early Bird discounts, thanks to which the buyer can fix more favorable conditions at an early stage of the project. This format makes the property a balanced solution for both living and long-term ownership while maintaining the value of the property.
Villa purchase savings
$ 1 031 692
price from developer
5.2% • $ 54 071
Tinora discount
$ 977 621
amount due
$ 9 012
deposit
$ 235 394
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
+ $ 162 620
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 194 312 (see the price growth chart), which will provide you with a 22.17% profit amounting to about $ 162 620
$ 977 621
Construction Start
$ 1 194 312
Construction Completion
22.17 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 105 583
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 799 per month (≈ +$ 105 583 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 799
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 039 per month (≈ +$ 84 466 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 039
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
$ 1 031 692
09.2026
Foundation
$ 1 083 277
+ $ 51 585
12.2027
3rd floor
$ 1 137 441
+ $ 105 749
09.2029
Completed
$ 1 194 313
+ $ 162 621
Total return:
+ $ 1 62 620
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 012
The total price is $ 977 621, split into 5 payments through Q3 2029. The deposit is $ 9 012. The first installment is $ 235 394 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 010
1
08.2026
$ 235 390
2
05.2027
$ 183 300
3
02.2028
$ 183 300
4
11.2028
$ 183 300
5
09.2029
$ 183 300
* 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
