Functional layout with two bedrooms on different floors provides privacy and flexibility — a solution sought after by tenants and owners who value comfort and zoning. The spacious living room is combined with the kitchen and dining area, creating a modern living space with direct access to the private swimming pool. A balcony and private parking increase the liquidity of the property and make it attractive for long-term living.
The area has a developed infrastructure —there are international schools, shopping centers, cafes, fitness clubs and beaches in southern Phuket nearby, which guarantees stable demand for rent all year round (up to 90% occupancy). The management company takes over full rental and maintenance services, making the facility a completely passive source of income. The property is sold under the Leasehold system, but Freehold design is available for an additional fee.
The furniture package is already included in the price, which means it reduces the financial burden and time spent preparing the villa for use. Interest-free installment plan is available, which reduces the initial financial burden and allows you to fix the price at the start. The projected increase in value for delivery is about 30%, which makes the purchase a profitable investment with the potential for both rental income and asset capitalization.
VILLA PURCHASE SAVINGS
$ 645 121
price from developer
30% • $ 193 536
Tinora discount
$ 451 585
amount due
$ 6 144
deposit
$ 129 331
down payment
4 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
+ $ 137 249
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 782 370 (see the price growth chart), which will provide you with a 73.25% profit amounting to about $ 137 249
$ 451 585
Construction Start
$ 782 370
Construction Completion
73.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 093
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 591 per month (≈ +$ 55 093 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 591
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 673 per month (≈ +$ 44 075 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 673
Monthly income
10.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 6 144
The total price is $ 451 585, split into 4 payments through Q2 2027. The deposit is $ 6 144. The first installment is $ 129 331 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 129 330
2
06.2026
$ 105 370
3
12.2026
$ 105 370
4
06.2027
$ 105 370
* 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
$ 645 121
06.2025
Foundation
$ 677 377
+ $ 32 256
06.2026
Frame
$ 711 246
+ $ 66 125
06.2027
Completed
$ 782 371
+ $ 137 250
Итоговый доход:
+ $ 1 37 249
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
VIP Space Odyssey is located in the picturesque southern part of Phuket — Rawai area, famous for its natural attractions and secluded atmosphere. In just a few minutes you can reach the beaches of Rawai, Nai Harn and Yanui — one of the most beautiful and popular on the island. Nearby are the famous views of Promthep Cape and Windmill Viewpoint, where the best sunsets of Phuket open.
Ten minutes away — Nai Harn Lake, a green lake for walking and sports, and Rawai Pier — starting point to the Coral and Bon islands for sea excursions. The area is surrounded by cafes on the coast, beach clubs and massage parlors, while maintaining an atmosphere of calm and tropical privacy.
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