The villas in the Kirara complex are designed with an emphasis on the comfort of long-term living and investment attractiveness. Layout of 475 sq.m. on an area of 724.46 sq.m. combines a spacious living room with access to a private terrace with a large swimming pool, bedrooms with private bathrooms. A special feature of this villa is a ruftop of 20 sq.m. with a relaxation area, a separate office and a room for staff with a separate entrance. This makes the format in demand among families and long-term tenants.
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.
$ 2 019 059
price from developer
4.57% • $ 92 271
Tinora discount
$ 1 926 788
amount due
$ 15 366
deposit
$ 466 332
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
+ $ 210 146
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 229 205 (see the price growth chart), which will provide you with a 15.7% profit amounting to about $ 210 146
$ 1 926 788
Construction Start
$ 2 229 205
Construction Completion
15.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 192 679
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 057 per month (≈ +$ 192 679 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 057
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 845 per month (≈ +$ 154 143 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 12 845
Monthly income
12.5 years
Payback period
The total price is $ 1 926 788, split into 6 payments through Q3 2027. The deposit is $ 15 366. The first installment is $ 466 332 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 370
1
12.2025
$ 466 330
2
04.2026
$ 289 020
3
08.2026
$ 289 020
4
12.2026
$ 289 020
5
04.2027
$ 289 020
6
09.2027
$ 289 020
* 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
$ 2 019 059
09.2025
Land purchased
$ 2 059 440
+ $ 40 381
03.2026
Foundation
$ 2 100 629
+ $ 81 570
06.2025
50%
$ 2 142 642
+ $ 123 583
09.2026
Interior works
$ 2 185 495
+ $ 166 436
09.2027
Completed
$ 2 229 205
+ $ 210 146
Итоговый доход:
+ $ 2 10 146
* 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.