3 beds
1 floors
474.5 sqm
Villa with an area of 474.5 m², located on a plot of 674 m² — this is a single-level format with three isolated bedrooms and three bathrooms, focused on privacy and high rental demand. Panoramic sliding stained glass windows lead to a central area with a swimming pool of 4×10 m and an open terrace, which improves the quality of living and makes the property in demand for daily and long-term rentals. 2 car garage — rare for single-storey layout, which is important for family tenants and long-term expats.
Only premium materials are used in the decoration: cedar tiles, natural slate on accent walls, Sukabumi stone pool, engineering teak and others. This selection reduces maintenance costs and ensures a long service life of the finish, which increases the capitalization of the object during further resale.
The owner gets access to the infrastructure of the Mountain Breeze complex: clubhouse, gym, green parks and professional management. Available title formats — freehold and leasehold 30×3, as well as installment plan until completion of construction — allow you to flexibly plan your investment and reduce the initial load.
VILLA PURCHASE SAVINGS
$ 1 062 105
price from developer
$ 21 242
deposit
$ 297 389
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
+ $ 164 626
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 226 731 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 164 626
$ 1 062 105
Construction Start
$ 1 226 731
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 114 707
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 559 per month (≈ +$ 114 707 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 9 559
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 647 per month (≈ +$ 91 766 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 647
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 21 242
The total price is $ 1 062 105, split into 5 payments through Q3 2026. The deposit is $ 21 242. The first installment is $ 297 389 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 21 240
1
01.2026
$ 297 390
2
03.2026
$ 185 870
3
05.2026
$ 185 870
4
07.2026
$ 185 870
5
09.2026
$ 185 870
* 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: 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
$ 1 062 105
06.2025
Foundation
$ 1 115 210
+ $ 53 105
09.2026
Completed
$ 1 226 731
+ $ 164 626
Итоговый доход:
+ $ 1 64 626
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
It's just 15 minutes to the magnificent Layan Beach, and Bang Tao Beach can be reached in 20 minutes. Nature lovers will appreciate the proximity to Sirinat National Park – just 15 minutes drive. Bang Pae Falls and Blue Tree Water Park are just 20 minutes from the villa. For shopping and entertainment, Boat Avenue and Porto de Phuket are 10 and 15 minutes away respectively. Phuket International Airport is just 15 minutes away, providing travel experience. The International School UWC Thailand is just 7 minutes' drive from the complex, making it an excellent choice for families with children.
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