4 beds
1 floors
548 sqm
The construction of the villas uses high-quality materials such as cedar tiles, teak wood for decoration, marble tiles in the bathrooms and Grohe plumbing, giving the villas elegance and durability. The villas are designed in a modern tropical style with spacious rooms, high ceilings and large windows providing natural light and harmony with nature. The complex has three and four-room villas, which are located on land plots ranging from 475 to 811 sq.m., which guarantees privacy and comfort for the owners. The cost of the villa includes a swimming pool, air conditioning system, built-in kitchen, dressing rooms and interior decoration, allowing owners to immediately enjoy the comfort. The furniture package is paid separately. Thanks to its favorable location near popular beaches, villas remain in demand for rent and investment with a possible cost increase of 10-15% after completion of construction.
Villa purchase savings
$ 1 222 482
price from developer
$ 24 450
deposit
$ 342 295
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
+ $ 125 305
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 347 787 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 125 305
$ 1 222 482
Construction Start
$ 1 347 787
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 122 248
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 187 per month (≈ +$ 122 248 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 10 187
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 150 per month (≈ +$ 97 799 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 8 150
Monthly income
12.5 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
$ 1 222 482
06.2025
Foundation
$ 1 283 606
+ $ 61 124
09.2026
Completed
$ 1 347 786
+ $ 125 304
Total return:
+ $ 1 25 305
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 24 450
The total price is $ 1 222 482, split into 6 payments through Q3 2026. The deposit is $ 24 450. The first installment is $ 342 295 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 24 450
1
12.2025
$ 342 300
2
01.2026
$ 171 150
3
03.2026
$ 171 150
4
05.2026
$ 171 150
5
07.2026
$ 171 150
6
09.2026
$ 171 150
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located next to popular beaches – Layan is a 10-minute drive and Bang Tao is a 15-minute drive. Outdoor enthusiasts will appreciate the proximity to the Laguna Golf Phuket and the Blue Tree Phuket water park, which can be reached in 15 minutes. Shopping complexes Boat Avenue and Porto De Phuket are 20 minutes away, providing access to shops and restaurants. For families with children, schools UWC Thailand and Headstart International School are within 15-20 minutes. Phuket International Airport is also just 20 minutes away, making travel convenient.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
3 beds
1 floors
360 sqm
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