Installment payment for the duration of the villa's construction. Ideal for living on your own or for earning income, investing or renting out. High rental potential thanks to its convenient location and modern design. Cabinet and upholstered furniture are paid separately. Freehold land ownership type
VILLA PURCHASE SAVINGS
$ 2 091 420
price from developer
5% • $ 104 571
Tinora discount
$ 1 986 849
amount due
$ 41 828
deposit
$ 554 226
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
+ $ 214 371
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 305 791 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 214 371
$ 1 986 849
Construction Start
$ 2 305 791
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 198 685
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 557 per month (≈ +$ 198 685 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 557
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 246 per month (≈ +$ 158 948 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 246
Monthly income
12.5 years
Payback period
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 2
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
$ 2 091 420
09.2025
Foundation
$ 2 195 991
+ $ 104 571
03.2026
Completed
$ 2 305 791
+ $ 214 371
Итоговый доход:
+ $ 2 14 371
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Known for attractions such as Chalong Pier, Wat Chalong Temple and Big Buddha, Chalong is a 25-30 minute drive from Lavish Estates. There are also many restaurants and cafes offering a variety of local and international cuisine, sports centers and night markets.
It takes about 20-25 minutes to get to Nai Harn Beach. It is a beautiful beach with white sand and clear water and is popular with tourists and locals. It is ideal for swimming and water sports.
Panwa Beach is about 15 minutes by car. This beach is ideal for children thanks to its soft sand, shallow water and the absence of large waves even during the rainy season, making it an excellent place for swimming at any time of the year. There are also several beach clubs and restaurants on the beach: Panwa House, Ship Inn Bar & Restaurant, Cape Panwa Hotel and others.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved