The villas in the Kirara complex are designed with an emphasis on the comfort of long-term living and investment attractiveness. Layout of 265 sq.m. on an area of 423.71 sq.m. combines a spacious living room with access to a private terrace with a large swimming pool and bedrooms with private bathrooms. A special feature of the villa is a bedroom with a separate terrace, which gives you the opportunity to enjoy nature in solitude.
Panoramic wall-length glazing provides views of tropical greenery and fills the space with light. This solution is typical for the premium segment and ensures high liquidity of the property in the resale market.
High-quality finishing materials and engineering systems designed for tropical climates reduce operating costs and extend the life of the villa. Built-in furniture is already included in the price — this reduces the cost of initial arrangement and makes the property more convenient for further rental or accommodation. Separately, you can purchase a package of additional furniture. Flexible financial terms include interest-free installments, and the premium villa format guarantees high rental demand.
$ 1 093 036
price from developer
5.05% • $ 55 199
Tinora discount
$ 1 037 837
amount due
$ 6 139
deposit
$ 253 320
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 113 764
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 206 800 (see the price growth chart), which will provide you with a 16.28% profit amounting to about $ 113 764
$ 1 037 837
Construction Start
$ 1 206 800
Construction Completion
16.28 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 112 086
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 341 per month (≈ +$ 112 086 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 9 341
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 472 per month (≈ +$ 89 669 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 472
Monthly income
11.6 years
Payback period
The total price is $ 1 037 837, split into 6 payments through Q3 2027. The deposit is $ 6 139. The first installment is $ 253 320 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 253 320
2
04.2026
$ 155 680
3
08.2026
$ 155 680
4
12.2026
$ 155 680
5
04.2027
$ 155 680
6
09.2027
$ 155 680
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 1 093 036
09.2025
Land purchased
$ 1 114 897
+ $ 21 861
03.2026
Foundation
$ 1 137 195
+ $ 44 159
06.2025
50%
$ 1 159 939
+ $ 66 903
09.2026
Interior works
$ 1 183 138
+ $ 90 102
09.2027
Completed
$ 1 206 801
+ $ 113 765
Итоговый доход:
+ $ 1 13 764
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Bang Tao Beach, one of the most picturesque in Phuket, is located just a 10-minute drive from the complex. The prestigious Laguna Phuket Golf Club and Boat Avenue Shopping Center with restaurants and boutiques are —10–12 minutes away. Blue Tree Leisure Centre with Water Park is 8 minutes away. HeadStart International School is located just 3 minutes from the complex, providing convenience for families with children. Phuket International Airport — 20 minutes away.