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
$ 1 549 097
price from developer
$ 30 982
deposit
$ 433 747
down payment
6 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
+ $ 158 782
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 707 879 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 158 782
$ 1 549 097
Construction Start
$ 1 707 879
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 154 910
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 909 per month (≈ +$ 154 910 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 12 909
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 327 per month (≈ +$ 123 928 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 327
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 30 982
The total price is $ 1 549 097, split into 6 payments through Q3 2026. The deposit is $ 30 982. The first installment is $ 433 747 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 980
1
12.2025
$ 433 750
2
01.2026
$ 216 870
3
03.2026
$ 216 870
4
05.2026
$ 216 870
5
07.2026
$ 216 870
6
09.2026
$ 216 870
* 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: 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
$ 1 549 097
06.2025
Foundation
$ 1 626 552
+ $ 77 455
09.2026
Completed
$ 1 707 880
+ $ 158 783
Итоговый доход:
+ $ 1 58 782
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
Other units in this complex
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