Villa A12 —spacious residence of 274 m² with three bedrooms, each equipped with its own bathroom. The center of the layout is an open living room with a dining area and access to a terrace by a private pool 11 meters long. This distribution of space is ideal for family living or renting, providing privacy and convenience for each resident.
The property is handed over with full finishing, built-in kitchen, air conditioning, dressing rooms and plumbing. Furniture is not included in the price, which allows the buyer to independently choose an interior solution — for personal preferences or for the target audience of tenants. This opens up additional opportunities for individual configuration and positioning of the villa in the premium market segment.
Interest-free installments are available, synchronized with the progress of construction. The expected rental yield is up to 8.9% per annum, and entry at an early stage of sale provides a potential increase in cost by the time of delivery.
VILLA PURCHASE SAVINGS
$ 702 249
price from developer
$ 13 809
deposit
$ 196 866
down payment
6 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
+ $ 189 958
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 892 207 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 189 958
$ 702 249
Construction Start
$ 892 207
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 371
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 448 per month (≈ +$ 53 371 per year). Yield ~7.6%, estimated payback period — 13.2 years.
7.6 %
Annual ROI (%)
+ $ 4 448
Monthly income
13.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 558 per month (≈ +$ 42 697 per year). Yield ~6.1%, estimated payback period — 16.4 years.
6.1 %
Annual ROI (%)
+ $ 3 558
Monthly income
16.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 13 809
The total price is $ 702 249, split into 6 payments through Q3 2026. The deposit is $ 13 809. The first installment is $ 196 866 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 13 810
1
10.2025
$ 196 870
2
12.2025
$ 98 310
3
02.2026
$ 98 310
4
04.2026
$ 98 310
5
06.2026
$ 98 310
6
08.2026
$ 98 310
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 702 249
09.2025
Foundation
$ 772 474
+ $ 70 225
03.2026
50%
$ 849 721
+ $ 147 472
09.2026
Completed
$ 892 207
+ $ 189 958
Итоговый доход:
+ $ 1 89 958
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
- Rawai Beach — 850 m
- Rawai Seafood Seafood Market — 1 km
- Tops Rawayana Supermarket — 1.2 km
- Naiharn Beach — 3 km
- Phuket International School — 5 km
- Chalong Pier — 5.6 km
- Chalong Hospital — 5.9 km
- Villa Market Shopping Center — 5.7 km
- Phuket city centre — 17.4 km
- Phuket Airport — 46.3 km
Monetaria Villas is ideal for both a comfortable stay and an investment with a guaranteed return.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved