3 beds
4 floors
468 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning rental income.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Each luxurious bedroom has full-length windows with panoramic views of both sides: on one side there is a breathtaking view of the coastline and the horizon, on the other side — of majestic mountains covered with lush vegetation
Villa purchase savings
$ 3 428 554
price from developer
5% • $ 171 428
Tinora discount
$ 3 257 126
amount due
$ 31 169
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 171 427
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 599 981 (see the price growth chart), which will provide you with a 10.53% profit amounting to about $ 171 427
$ 3 257 126
Construction Start
$ 3 599 981
Construction Completion
10.53 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 397 369
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 33 114 per month (≈ +$ 397 369 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 33 114
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 26 491 per month (≈ +$ 317 895 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 26 491
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 3 428 554
06.2026
Completed
$ 3 599 982
+ $ 171 428
Total return:
+ $ 1 71 427
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Banyan Tree Grand Residences Beach Terraces is located in a picturesque area of Phuket, just a 5-minute drive from the beautiful beaches of Bangtao and Layan, ideal for beach lovers. Boat Avenue and Porto de Phuket shopping centers are just 10 minutes by car, providing convenient access to shops and restaurants. Phuket International Airport is located approximately 25 minutes away, convenient for frequent travel. There are also prestigious golf courses and international schools nearby, making it an ideal place for family living.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
