2 beds
1 floors
270 sqm
Each villa is designed with a panoramic view of the tropical garden in mind, creating a sense of harmony with nature and adding a sense of space. The purchase price of the villa includes an equipped swimming pool, air conditioning, equipped bathrooms, fine finishing, built-in furniture, landscaping of the garden. The package of upholstered furniture and appliances is purchased separately. The complex features two- and three-room villas with a total area of 270 sq.m. and a land plot from 311 to 315 sq.m. Installment payment for the entire period of construction of the villa. Profitable and convenient!. Ideal for living or for earning income from investments and rentals.
High rental potential thanks to its convenient location and modern design
Villa purchase savings
$ 576 620
price from developer
$ 11 532
deposit
$ 161 454
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
+ $ 59 104
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 635 724 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 59 104
$ 576 620
Construction Start
$ 635 724
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 78 997
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 583 per month (≈ +$ 78 997 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 6 583
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 266 per month (≈ +$ 63 198 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 5 266
Monthly income
9.1 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 576 620
03.2025
Foundation
$ 605 451
+ $ 28 831
06.2026
Completed
$ 635 724
+ $ 59 104
Total return:
+ $ 59 104
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 11 532
The total price is $ 576 620, split into 6 payments through Q2 2026. The deposit is $ 11 532. The first installment is $ 161 454 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 11 530
1
08.2025
$ 161 450
2
10.2025
$ 80 730
3
12.2025
$ 80 730
4
02.2026
$ 80 730
5
04.2026
$ 80 730
6
06.2026
$ 80 730
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 3 minutes from Nai Yang Beach, Sirinat National Park can be reached in 5 minutes and Nai Thon Beach is just 8 minutes away. Phuket International Airport is also 8 minutes from the complex, making it convenient for travelers. Golf lovers will appreciate the proximity to Blue Canyon Country Club (15 minutes). Other important facilities such as Makro Thalang and Robinson Lifestyle Thalang are within a 20-minute drive, while Bangkok Hospital Phuket and UWC Thailand International School — are within 30 minutes.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
