2 beds
1 floors
324 sqm
The construction of the villas uses high-quality materials such as cedar tiles from Canada, teak wood for wall and floor decoration, Spanish slate tiles for accent walls, Travertine marble for bathrooms and Grohe plumbing. The complex features two-three and four-room villas on plots ranging from 492 to 548 sq.m., which ensures privacy and comfort for the owners. The open plan with 6 meter high ceilings and large windows creates a spacious and bright living space, ideal for socializing and family meetings. The cost of the villa includes a swimming pool, built-in kitchen, air conditioning system, dressing rooms and landscaping, which allows owners to immediately enjoy the comfort. The upholstered furniture package and decor are 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
$ 725 697
price from developer
2.3% • $ 16 400
Tinora discount
$ 709 297
amount due
$ 15 166
deposit
$ 197 623
down payment
3 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
+ $ 74 384
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 800 081 (see the price growth chart), which will provide you with a 12.8% profit amounting to about $ 74 384
$ 709 297
Construction Start
$ 800 081
Construction Completion
12.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 86 534
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 211 per month (≈ +$ 86 534 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 211
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 769 per month (≈ +$ 69 227 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 5 769
Monthly income
10.2 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
$ 725 697
06.2025
Foundation
$ 761 982
+ $ 36 285
09.2026
Completed
$ 800 081
+ $ 74 384
Total return:
+ $ 74 384
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 15 166
The total price is $ 709 297, split into 3 payments through Q3 2026. The deposit is $ 15 166. The first installment is $ 197 623 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 170
1
04.2026
$ 197 620
2
06.2026
$ 248 250
3
09.2026
$ 248 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The magnificent Layan Beach is just 15 minutes away, 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. UWC Thailand International School is just 7 minutes' drive from the complex, making it a great choice for families with children.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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