4 beds
2 floors
262 sqm
VILLA PURCHASE SAVINGS
$ 1 160 039
price from developer
$ 6 437
deposit
$ 341 576
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
+ $ 461 174
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 621 213 (see the price growth chart), which will provide you with a 39.75% profit amounting to about $ 461 174
$ 1 160 039
Construction Start
$ 1 621 213
Construction Completion
39.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 116 004
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 667 per month (≈ +$ 116 004 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 667
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 734 per month (≈ +$ 92 803 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 734
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 1 160 039, split into 5 payments through Q2 2027. The deposit is $ 6 437. The first installment is $ 341 576 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 341 580
2
04.2026
$ 203 010
3
08.2026
$ 203 010
4
01.2027
$ 203 010
5
05.2027
$ 203 010
* 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
$ 1 160 039
06.2025
Foundation
$ 1 276 043
+ $ 116 004
12.2025
50%
$ 1 403 647
+ $ 243 608
12.2026
Facade
$ 1 544 012
+ $ 383 973
06.2027
Completed
$ 1 621 213
+ $ 461 174
Итоговый доход:
+ $ 4 61 174
* 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