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
$ 429 492
price from developer
$ 12 885
deposit
$ 124 552
down payment
5 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
+ $ 4 295
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 433 787 (see the price growth chart), which will provide you with a 1% profit amounting to about $ 4 295
$ 429 492
Construction Start
$ 433 787
Construction Completion
1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 385
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 865 per month (≈ +$ 46 385 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 3 865
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 092 per month (≈ +$ 37 108 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 092
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 12 885
The total price is $ 429 492, split into 5 payments through Q4 2026. The deposit is $ 12 885. The first installment is $ 124 552 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 12 880
1
12.2025
$ 124 550
2
03.2026
$ 73 010
3
06.2026
$ 73 010
4
09.2026
$ 73 010
5
12.2026
$ 73 010
* 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: 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
$ 429 492
12.2026
Completed
$ 433 787
+ $ 4 295
Итоговый доход:
+ $ 4 295
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726