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.
$ 2 016 637
price from developer
4.57% • $ 92 160
Tinora discount
$ 1 924 477
amount due
$ 15 347
deposit
$ 465 773
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
+ $ 209 893
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 226 530 (see the price growth chart), which will provide you with a 15.7% profit amounting to about $ 209 893
$ 1 924 477
Construction Start
$ 2 226 530
Construction Completion
15.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 192 448
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 037 per month (≈ +$ 192 448 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 037
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 830 per month (≈ +$ 153 958 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 12 830
Monthly income
12.5 years
Payback period
The total price is $ 1 924 477, split into 6 payments through Q3 2027. The deposit is $ 15 347. The first installment is $ 465 773 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 350
1
12.2025
$ 465 770
2
04.2026
$ 288 670
3
08.2026
$ 288 670
4
12.2026
$ 288 670
5
04.2027
$ 288 670
6
09.2027
$ 288 670
* 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
$ 2 016 637
09.2025
Land purchased
$ 2 056 970
+ $ 40 333
03.2026
Foundation
$ 2 098 109
+ $ 81 472
06.2025
50%
$ 2 140 071
+ $ 123 434
09.2026
Interior works
$ 2 182 872
+ $ 166 235
09.2027
Completed
$ 2 226 529
+ $ 209 892
Итоговый доход:
+ $ 2 09 893
* 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.