3 beds
2 floors
221 sqm
Villa purchase savings
$ 899 341
price from developer
$ 6 242
deposit
$ 263 561
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
+ $ 357 533
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 256 874 (see the price growth chart), which will provide you with a 39.76% profit amounting to about $ 357 533
$ 899 341
Construction Start
$ 1 256 874
Construction Completion
39.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 97 129
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 094 per month (≈ +$ 97 129 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 094
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 475 per month (≈ +$ 77 703 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 475
Monthly income
11.6 years
Payback period
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
$ 899 341
06.2025
Foundation
$ 989 275
+ $ 89 934
12.2025
50%
$ 1 088 202
+ $ 188 861
12.2026
Facade
$ 1 197 022
+ $ 297 681
06.2027
Completed
$ 1 256 873
+ $ 357 532
Total return:
+ $ 3 57 533
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 242
The total price is $ 899 341, split into 5 payments through Q2 2027. The deposit is $ 6 242. The first installment is $ 263 561 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
05.2026
$ 263 560
2
08.2026
$ 157 380
3
11.2026
$ 157 380
4
02.2027
$ 157 380
5
06.2027
$ 157 380
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
