6 beds
2 floors
469 sqm
Villa purchase savings
$ 2 091 023
price from developer
$ 6 418
deposit
$ 620 888
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
+ $ 831 287
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 922 310 (see the price growth chart), which will provide you with a 39.76% profit amounting to about $ 831 287
$ 2 091 023
Construction Start
$ 2 922 310
Construction Completion
39.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 209 102
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 425 per month (≈ +$ 209 102 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 17 425
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 940 per month (≈ +$ 167 282 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 940
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
$ 2 091 023
06.2025
Foundation
$ 2 300 125
+ $ 209 102
12.2025
50%
$ 2 530 138
+ $ 439 115
12.2026
Facade
$ 2 783 152
+ $ 692 129
06.2027
Completed
$ 2 922 310
+ $ 831 287
Total return:
+ $ 8 31 287
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 418
The total price is $ 2 091 023, split into 5 payments through Q2 2027. The deposit is $ 6 418. The first installment is $ 620 888 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 620 890
2
07.2026
$ 365 930
3
10.2026
$ 365 930
4
02.2027
$ 365 930
5
05.2027
$ 365 930
* 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
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