The villas in the Kirara complex are designed with an emphasis on the comfort of long-term living and investment attractiveness. Layout of 305 sq.m. on an area of 270 sq.m. combines a spacious living room with access to a private terrace with a large swimming pool, bedrooms with private bathrooms and balconies, which 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.
VILLA PURCHASE SAVINGS
$ 798 771
price from developer
5.76% • $ 46 009
Tinora discount
$ 752 762
amount due
$ 6 140
deposit
$ 182 050
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
+ $ 83 137
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 881 908 (see the price growth chart), which will provide you with a 17.16% profit amounting to about $ 83 137
$ 752 762
Construction Start
$ 881 908
Construction Completion
17.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 81 298
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 775 per month (≈ +$ 81 298 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 6 775
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 420 per month (≈ +$ 65 039 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 420
Monthly income
11.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 140
The total price is $ 752 762, split into 6 payments through Q3 2027. The deposit is $ 6 140. The first installment is $ 182 050 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 182 050
2
04.2026
$ 112 910
3
08.2026
$ 112 910
4
12.2026
$ 112 910
5
04.2027
$ 112 910
6
09.2027
$ 112 910
* 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: 5
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
$ 798 771
09.2025
Land purchased
$ 814 746
+ $ 15 975
03.2026
Foundation
$ 831 041
+ $ 32 270
06.2025
50%
$ 847 662
+ $ 48 891
09.2026
Interior works
$ 864 615
+ $ 65 844
09.2027
Completed
$ 881 907
+ $ 83 136
Итоговый доход:
+ $ 83 137
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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.
OTHER UNITS IN THIS COMPLEX
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