4 beds
2 floors
424 sqm
Two-storey villa with an area of 424 m² on a plot of 400 m² in Casa de Monte, Koh Kaew, designed for a large family for permanent residence and long trips to Phuket. The four bedrooms are distributed over two floors, two on each level and located in different parts of the house, so residents are left with more personal space. Each bedroom has its own bathroom, two of them have baths. The spacious kitchen-living room serves as a common area for the family, and the staff block with a separate entrance and bathroom is located from the main living area. The plot has a own swimming pool with terrace and parking for 3 cars with charging for an electric car. The villa is transferred with cabinet furniture, the rest of the furniture can be purchased from the developer for an additional fee. Club infrastructure includes fitness, sauna, coworking space, play and children's rooms, swimming pool and playground for children. The format is also suitable for an investor who is considering property in Phuket for long-term rental to families and expats. You can buy a villa in Koh Kaew in installment plans for the construction period.
Villa purchase savings
$ 1 287 373
price from developer
7.1% • $ 91 210
Tinora discount
$ 1 196 163
amount due
$ 15 202
deposit
$ 283 837
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
+ $ 202 922
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 490 295 (see the price growth chart), which will provide you with a 24.59% profit amounting to about $ 202 922
$ 1 196 163
Construction Start
$ 1 490 295
Construction Completion
24.59 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 119 616
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 968 per month (≈ +$ 119 616 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 968
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 974 per month (≈ +$ 95 693 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 974
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
$ 1 287 373
09.2026
Foundation
$ 1 351 742
+ $ 64 369
12.2027
3rd floor
$ 1 419 329
+ $ 131 956
09.2029
Completed
$ 1 490 295
+ $ 202 922
Total return:
+ $ 2 02 922
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 15 202
The total price is $ 1 196 163, split into 5 payments through Q3 2029. The deposit is $ 15 202. The first installment is $ 283 837 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 200
1
10.2026
$ 283 840
2
06.2027
$ 224 280
3
03.2028
$ 224 280
4
12.2028
$ 224 280
5
09.2029
$ 224 280
* 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
