3 beds
1 floors
372 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
$ 866 751
price from developer
2.7% • $ 23 142
Tinora discount
$ 843 609
amount due
$ 16 898
deposit
$ 236 183
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
+ $ 88 842
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 955 593 (see the price growth chart), which will provide you with a 13.27% profit amounting to about $ 88 842
$ 843 609
Construction Start
$ 955 593
Construction Completion
13.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 91 110
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 592 per month (≈ +$ 91 110 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 592
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 074 per month (≈ +$ 72 888 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 074
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
$ 866 751
06.2025
Foundation
$ 910 089
+ $ 43 338
09.2026
Completed
$ 955 593
+ $ 88 842
Total return:
+ $ 88 842
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 16 898
The total price is $ 843 609, split into 6 payments through Q3 2026. The deposit is $ 16 898. The first installment is $ 236 183 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 16 900
1
08.2025
$ 236 180
2
11.2025
$ 118 110
3
01.2026
$ 118 110
4
04.2026
$ 118 110
5
06.2026
$ 118 110
6
08.2026
$ 118 110
* 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
