3 beds
2 floors
221 sqm
VILLA PURCHASE SAVINGS
$ 927 450
price from developer
$ 6 437
deposit
$ 271 799
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
+ $ 368 708
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 296 158 (see the price growth chart), which will provide you with a 39.75% profit amounting to about $ 368 708
$ 927 450
Construction Start
$ 1 296 158
Construction Completion
39.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 100 165
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 347 per month (≈ +$ 100 165 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 347
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 678 per month (≈ +$ 80 132 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 678
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 927 450, split into 5 payments through Q2 2027. The deposit is $ 6 437. The first installment is $ 271 799 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 271 800
2
04.2026
$ 162 300
3
08.2026
$ 162 300
4
01.2027
$ 162 300
5
05.2027
$ 162 300
* 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: 4
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
$ 927 450
06.2025
Foundation
$ 1 020 195
+ $ 92 745
12.2025
50%
$ 1 122 214
+ $ 194 764
12.2026
Facade
$ 1 234 435
+ $ 306 985
06.2027
Completed
$ 1 296 157
+ $ 368 707
Итоговый доход:
+ $ 3 68 708
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
AYANA Luxury Villa is set in lush forests, just 3 minutes from the mall. Surrounded by 6 international schools, Bang Tao Beach is 19 minutes away. The airport is located just 30 minutes away. Nearby are shops, restaurants, an equestrian club and a golf course.
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