6 beds
2 floors
469 sqm
Villa purchase savings
$ 2 033 521
price from developer
$ 6 242
deposit
$ 603 814
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
+ $ 808 426
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 841 947 (see the price growth chart), which will provide you with a 39.75% profit amounting to about $ 808 426
$ 2 033 521
Construction Start
$ 2 841 947
Construction Completion
39.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 203 352
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 946 per month (≈ +$ 203 352 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 946
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 557 per month (≈ +$ 162 682 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 557
Monthly income
12.5 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
$ 2 033 521
06.2025
Foundation
$ 2 236 873
+ $ 203 352
12.2025
50%
$ 2 460 560
+ $ 427 039
12.2026
Facade
$ 2 706 616
+ $ 673 095
06.2027
Completed
$ 2 841 947
+ $ 808 426
Total return:
+ $ 8 08 426
* 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 $ 2 033 521, split into 5 payments through Q2 2027. The deposit is $ 6 242. The first installment is $ 603 814 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
05.2026
$ 603 810
2
08.2026
$ 355 870
3
11.2026
$ 355 870
4
02.2027
$ 355 870
5
06.2027
$ 355 870
* 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
