4 beds
1 floors
448 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
$ 1 015 340
price from developer
2.269% • $ 23 038
Tinora discount
$ 992 302
amount due
$ 21 159
deposit
$ 276 533
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
+ $ 104 073
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 119 413 (see the price growth chart), which will provide you with a 12.81% profit amounting to about $ 104 073
$ 992 302
Construction Start
$ 1 119 413
Construction Completion
12.81 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 99 230
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 269 per month (≈ +$ 99 230 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 269
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 615 per month (≈ +$ 79 384 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 615
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 21 159
The total price is $ 992 302, split into 6 payments through Q3 2026. The deposit is $ 21 159. The first installment is $ 276 533 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 21 160
1
12.2025
$ 276 530
2
01.2026
$ 138 920
3
03.2026
$ 138 920
4
05.2026
$ 138 920
5
07.2026
$ 138 920
6
09.2026
$ 138 920
* 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
$ 1 015 340
06.2025
Foundation
$ 1 066 107
+ $ 50 767
09.2026
Completed
$ 1 119 412
+ $ 104 072
Итоговый доход:
+ $ 1 04 073
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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