4 beds
1 floors
498 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 411 sq.m. up to 1,373 sq.m.
Villa purchase savings
$ 1 504 070
price from developer
$ 30 081
deposit
$ 421 140
down payment
3 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
+ $ 154 168
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 658 238 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 154 168
$ 1 504 070
Construction Start
$ 1 658 238
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 150 407
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 534 per month (≈ +$ 150 407 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 12 534
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 027 per month (≈ +$ 120 326 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 027
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 1 504 070
06.2025
Foundation
$ 1 579 274
+ $ 75 204
09.2026
Completed
$ 1 658 238
+ $ 154 168
Total return:
+ $ 1 54 168
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 30 081
The total price is $ 1 504 070, split into 3 payments through Q3 2026. The deposit is $ 30 081. The first installment is $ 421 140 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 080
1
05.2026
$ 421 140
2
07.2026
$ 526 420
3
09.2026
$ 526 420
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 10 minutes — and you are already enjoying your holiday on the picturesque Layan Beach. And if you want variety, Bangtao Beach, Naithon Beach and Surin Beach are just a 15-20 minute drive away.
For shopping and entertainment you will find Porto De Phuket and Boat Avenue, which can be reached in 10-15 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf Course and Blue Canyon Golf Course, which are only 15-18 minutes away. If necessary, medical assistance is always at hand: Thalang Hospital can be reached in 13 minutes, and Bangkok Hospital in 35 minutes. And, of course, the proximity of Phuket International Airport, just a 13-minute drive, will be a huge plus for travelers.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
