3 beds
1 floors
270 sqm
3 bedroom villa of 270 sqm on a plot of 315.4 sqm — this is a format that allows you to profitably buy a property with a well-thought-out layout for rent and personal use. The spacious kitchen-living room is located in the center of the villa and unites all areas, and each bedroom has its own bathroom, which increases the convenience for several tenants at the same time. This decision directly affects profitability: the property can be rented to families or groups, increasing occupancy and the average bill, which makes the purchase rational from an investment point of view.
Private infrastructure enhances competitiveness: a private pool with terrace forms a full-fledged living scenario inside the villa, and parking for 2 cars expands the audience of tenants, including guests with long stays. The view of the garden from all windows enhances the feeling of privacy, which is in demand among tourists and digital nomads. Cabinet furniture is included in the price, lowering the entry threshold, and an additional package can be purchased for the chosen strategy. Taking into account the location 4 minutes from Naiyang Beach, purchasing such a villa — is a purchasing decision with clear liquidity and growth potential.
Villa purchase savings
$ 703 277
price from developer
$ 14 066
deposit
$ 210 983
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
+ $ 72 086
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 775 363 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 72 086
$ 703 277
Construction Start
$ 775 363
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 75 954
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 329 per month (≈ +$ 75 954 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 6 329
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 064 per month (≈ +$ 60 763 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 064
Monthly income
11.6 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
$ 703 277
09.2026
Interior works
$ 738 441
+ $ 35 164
03.2027
Completed
$ 775 363
+ $ 72 086
Total return:
+ $ 72 086
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 14 066
The total price is $ 703 277, split into 4 payments through Q1 2027. The deposit is $ 14 066. The first installment is $ 210 983 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 070
1
08.2026
$ 210 980
2
10.2026
$ 159 410
3
12.2026
$ 159 410
4
03.2027
$ 159 410
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 4 minutes drive from Nai Yang Beach, Sirinat National Park is 5 minutes' drive away, and Nai Thon Beach is just 8 minutes' drive 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
