3 beds
2 floors
208 sqm
Villa in the AG Club Villas complex — premium class property with high liquidity and projected capitalization growth. The area of the villa is 208 m² and the size of the plot is — 292 m², which ensures an optimal balance between spacious interior space and private recreation area. The layout includes three bedrooms, three bathrooms, a spacious living area with access to a private pool and parking for two cars. The functional distribution of space and the presence of separate zones increase demand among tenants and simplify facility management.
The complex is located in the northern part of Phuket — surrounded by UWC International School, Blue Canyon Golf Club, Thanyapura Sports Center and Nayyang and Nayton Beaches. The area is steadily growing in value and is in demand among tourists, which ensures a constant rental flow.
Construction of each villa begins after signing the contract and is completed within 16 weeks. The price includes built-in furniture and air conditioning, if necessary, you can purchase a full set of furniture. Installment plans by stage are available and the opportunity to apply for leasehold with the option to switch to freehold. Cost growth potential — about 30%, while the complex has only 26 villas, which increases the investment attractiveness of the project.
Villa purchase savings
$ 416 475
price from developer
$ 12 494
deposit
$ 120 777
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
+ $ 4 165
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 420 640 (see the price growth chart), which will provide you with a 1% profit amounting to about $ 4 165
$ 416 475
Construction Start
$ 420 640
Construction Completion
1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 979
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 748 per month (≈ +$ 44 979 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 3 748
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 999 per month (≈ +$ 35 983 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 2 999
Monthly income
11.6 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 416 475
12.2026
Completed
$ 420 640
+ $ 4 165
Total return:
+ $ 4 165
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 12 494
The total price is $ 416 475, split into 4 payments through Q4 2026. The deposit is $ 12 494. The first installment is $ 120 777 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 12 490
1
05.2026
$ 120 780
2
07.2026
$ 94 400
3
09.2026
$ 94 400
4
12.2026
$ 94 400
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the northern part of Phuket — in a calm and green area with quick access to key sites on the island. Phuket's international airport can be reached in just 12 minutes, while Nayyang and Nayton beaches are within a 10–13 minute drive.
Important infrastructure facilities are located nearby:
- UWC International School — 11 minutes
- Thanyapura Sports Complex — 9 minutes
- Blue Canyon Golf Club — 9 minutes
- Sirinat National Park — 13 minutes
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
